EX-99.2 3 dex992.htm SUPPLEMENTAL INFORMATION FOR THE QUARTER ENDED Supplemental information for the quarter ended

Exhibit 99.2

LOGO

Supplemental Information

June 30, 2009


Supplemental Information

Table of Contents

June 30, 2009

 

Schedule    Page
 
 

Summary and Corporate Information

   i, ii and iii

Consolidated Statements of Income

   1

Funds from Operations and Additional Information

   2

Consolidated Balance Sheets

   3

Components of Net Asset Value

   4

Components of Discontinued Operations

   5

Capitalization

   6

Long-Term Debt Summary

   7

Long-Term Debt Detail

   8

Portfolio Summary

   9, 10 and 11

Occupancy Trends

   12

Leasing Statistics

   13, 14 and 15

Leasing Statistics by Market

   16

Rental Rate Comparisons by Market

   17

Lease Expirations

   18 and 19

Office Lease Expirations by Market by Quarter

   20

Industrial Lease Expirations by Market by Quarter

   21

Office Lease Expirations by Market by Year

   22

Industrial Lease Expirations by Market by Year

   23

Customer Diversification

   24

Same Property Performance

   25

Disposition Activity

   26

Development Activity

   27

Development Land

   28

Acquisition Activity

   29

Unconsolidated Joint Ventures Assets, Debt and Liabilities

   30

Unconsolidated Joint Ventures Income (Three Months)

   31

Unconsolidated Joint Ventures Income (Six Months)

   32

Joint Ventures Long-Term Debt Detail

   33

Joint Ventures Portfolio Summary

   34

Joint Ventures Lease Expirations

   35

Joint Venture Acquisition and Disposition Activity

   36

The information within refers to all Highwoods Properties’ wholly-owned entities, except pages 30 to 36, unless noted otherwise. Wholly-owned entities include properties classified as both continuing operations and discontinued operations.

All financial information contained in this document is unaudited. In addition, certain matters discussed in this supplemental, including estimates of net operating income, pre-leasing commitments and the cost, timing and stabilization of announced development projects, are forward-looking statements within the meaning of the federal securities laws. Although Highwoods believes that the expectations reflected in such forward-looking statements are based upon reasonable assumptions, it can give no assurance that its expectations will be achieved. Factors that could cause actual results to differ materially from Highwoods’ current expectations include general economic conditions, local real estate conditions, the timely development and lease-up of properties, and other risks listed at the end of our second quarter earnings press release and detailed from time to time in the Company’s SEC reports. Highwoods assumes no obligation to update or supplement forward-looking statements that become untrue because of subsequent events.

This supplemental also includes non-GAAP financial measures, such as Funds From Operations (FFO) and net operating income (NOI). Definitions of FFO and NOI and an explanation of management’s view of the usefulness and risks of FFO and NOI can be found toward the end of the second quarter earnings press release.

 

Highwoods Properties, Inc.   TOC   6/30/09


Summary

Amounts in thousands, except per share amounts

 

 

 

     Three Months Ended  
     06/30/09     03/31/09     12/31/08     09/30/08     06/30/08  

Shares and units:

          

Common shares outstanding at end of period

     70,848        63,763        63,572        63,545        57,632   

Common units outstanding at end of period

     4,059        4,067        4,067        3,906        3,933   

Weighted average common shares outstanding - basic

     66,122        63,631        63,563        58,998        57,456   

Weighted average common shares outstanding - diluted

     70,234        67,705        67,568        63,228        61,822   

Share price:

          

At end of period

   $ 22.37      $ 21.42      $ 27.36      $ 35.56      $ 31.42   

High close during period

     26.13        26.17        34.29        37.94        37.38   

Low close during period

     20.34        16.57        15.59        29.88        31.42   

Financial information:

          

Land sale gains, net of (impairments)

   $ 124      $ —        $ (1,565   $ 1,727      $ 89   

Gains on for sale residential condominiums, net of partner’s interest

     295        550        4,301        —          —     

Lease termination income

     171        1,138        216        436        26   

Straight line rental income

     718        1,534        701        967        1,892   

Capitalized interest

     1,317        1,504        1,399        2,106        2,221   

Impairments on depreciable properties

     —          —          (32,442     —          —     

Gain on debt extinguishment 2/

     630        —          —          —          —     

Gains on disposition of depreciable properties

     21,794        92        6,685        3,155        5,045   

Funds from operations per share - diluted

   $ 0.70      $ 0.70      $ 0.20      $ 0.71      $ 0.68   

Funds from operations per share - diluted, excluding certain items 1/

   $ 0.69      $ 0.70      $ 0.67      $ 0.71      $ 0.68   

Wholly - owned property information:

          

In-Service rentable square feet:

          

Office

     19,988        19,594        19,556        19,416        19,416   

Industrial

     6,463        6,463        6,467        6,049        6,299   

Retail

     909        1,337        1,350        1,342        1,343   
                                        

Total

     27,360        27,394        27,373        26,807        27,058   
                                        

In-Service occupancy:

          

Office

     89.0     89.1     90.2     90.3     90.8

Industrial

     84.5     87.9     92.6     95.2     91.4

Retail

     90.7     93.2     94.6     93.6     93.5
                                        

Total

     88.0     89.0     91.0     91.6     91.1
                                        

 

1/ Excludes impairments on depreciable assets, gain/(loss) on debt extinguishments, and preferred stock redemption/repurchase charges.
2/ June 30, 2009 amount includes $781 representing the Company’s share of a gain recorded by an unconsolidated joint venture.

 

Highwoods Properties, Inc.   i   6/30/09


Corporate Information

 

Board of Directors    Research Coverage
O. Temple Sloan Jr., Chairman    Bank of America/Merrill Lynch
Thomas W. Adler    Jamie Feldman - 212-449-6339
Gene H. Anderson   
Edward J. Fritsch    Citigroup Global Markets
David J. Hartzell, Ph.D.    Michael Bilerman - 212-816-1383
Lawrence S. Kaplan   
Sherry A. Kellett    Credit Suisse - North America
L. Glenn Orr Jr.    Steve Benyik - 212-538-0239
Corporate Officers    Deutsche Bank
   John Perry - 212-250-4912
Edward J. Fritsch   
President, Chief Executive Officer and Director    Friedman, Billings, Ramsey & Co., Inc.
   Wilkes Graham - 703-312-9737
Michael E. Harris   
Executive Vice President and Chief Operating Officer    Green Street Advisors
   Cedric Lachance - 949-640-8780
Terry L. Stevens   
Senior Vice President, Chief Financial Officer    Macquarie Research
   Nick Pirsos - 212-231-2457
Daniel L. Clemmens   
Vice President, Chief Accounting Officer    RBC Capital Markets
   Dave Rodgers - 440-715-2647
S. Hugh Esleeck   
Treasurer    RW Baird
   Chris Lucas - 703-821-5780
Peter T. Jardine   
Vice President, Corporate Marketing    Stifel Nicolaus
   John Guinee - 443-224-1307
Carman J. Liuzzo    Erin Aslakson - 443-224-1350
Vice President, Investments   
   Wells Fargo Securities, LLC
Art H. McCann    Brendan Maiorana - 443-263-6516
Chief Information Officer   
Jeffrey D. Miller   
Vice President, General Counsel and   
Secretary   
Kevin E. Penn   
Vice President, Strategy   
Michael D. Starchville   
Vice President, Asset Management   
Tabitha N. Zane   
Vice President, Investor Relations and   
Corporate Communications   

 

Highwoods Properties, Inc.   ii   6/30/09


Corporate Information

 

Divisional Officers    Corporate Headquarters
   Highwoods Properties, Inc.
Atlanta, GA    3100 Smoketree Court, Suite 600

James V. Bacchetta, Vice President

   Raleigh, NC 27604
   919-872-4924
Kansas City, MO   

Glenn E. Stephenson, Vice President

   Stock Exchange
   NYSE Trading Symbol: HIW
Memphis, TN   

Steven L. Guinn, Vice President

   Investor Relations Contact
   Tabitha Zane
Nashville, TN; Memphis, TN; Greenville, SC    Vice President, Investor Relations and Corporate Communications

W. Brian Reames - Senior Vice President

   Phone: 919-431-1529
   Fax: 919-431-1439
Orlando, FL    E-mail: tabitha.zane@highwoods.com

Steven J. Garrity, Vice President

  
   Information Request
Piedmont Triad, NC    To request a standard Investor Relations package, Annual

E. F. “Rick” Dehnert, Vice President

   Report or to be added to our e-mail, please contact the
   Corporate Communications/IR Specialist at:
Raleigh, NC    Email: HIW-IR@highwoods.com

Thomas “Skip” Hill, Vice President

  
   The Company
Richmond, VA    Highwoods Properties, Inc., a member of the S&P MidCap 400 Index, is a fully integrated, self-administered and self-managed equity real estate investment trust (“REIT”) that provides leasing, management, development, construction and other customer-related services for its properties and for third parties. As of June 30, 2009, the Company owned or had an interest in 378 in-service office, industrial and retail properties encompassing approximately 35.2 million square feet. Highwoods also wholly-owned 580 acres of development land. Highwoods is based in Raleigh, North Carolina, and its properties and development land are located in Florida, Georgia, Iowa, Maryland, Mississippi, Missouri, North Carolina, South Carolina, Tennessee, and Virginia. For more information about Highwoods Properties, please visit our website at www.highwoods.com.

Paul W. Kreckman, Vice President

  
  
Tampa, FL   

Daniel E. Woodward, Vice President

  
  
  
  
  
  
  
  
  
  

LOGO

 

Highwoods Properties, Inc.   iii   6/30/09


Consolidated Statements of Income

Amounts in thousands, except per share amounts

 

 

 

     Six Months Ended     Three Months Ended  
     06/30/09     06/30/08     06/30/09     03/31/09     12/31/08     09/30/08     06/30/08  
 

Rental and other revenues

   $ 227,123      $ 224,041      $ 113,310      $ 113,813      $ 114,855      $ 113,145      $ 112,828   
 

Operating expenses:

              

Rental property and other expenses

     80,352        78,233        39,458        40,894        43,206        40,995        40,501   

Depreciation and amortization

     65,960        61,096        32,931        33,029        32,458        31,535        30,749   

Impairment of assets held for use

     —          —          —          —          32,846        —          —     

General and administrative

     17,801        20,477        9,486        8,315        8,681        8,885        10,766   
                                                        

Total operating expenses

     164,113        159,806        81,875        82,238        117,191        81,415        82,016   
                                                        

Interest expense:

              

Contractual

     40,524        46,808        19,945        20,579        23,055        22,995        23,345   

Amortization of deferred financing costs

     1,351        1,324        689        662        678        714        686   

Financing obligations

     1,445        1,504        710        735        631        783        764   
                                                        
     43,320        49,636        21,344        21,976        24,364        24,492        24,795   
                                                        

Other income:

              

Interest and other income

     3,291        2,389        2,284        1,007        419        1,017        1,597   

Gain on debt extinguishment

     630        —          630        —          —          —          —     
                                                        
     3,921        2,389        2,914        1,007        419        1,017        1,597   
                                                        

Income/(loss) before disposition of property and condominiums and equity in earnings of unconsolidated affiliates

     23,611        16,988        13,005        10,606        (26,281     8,255        7,614   
 

Net gains/(losses) on disposition of property

     213        107        194        19        (1,071     1,745        107   

Gains on for sale residential condominiums 1/

     636        —          289        347        5,617        —          —     

Equity in earnings of unconsolidated affiliates

     3,162        3,509        1,862        1,300        1,155        1,214        1,520   
                                                        

Income/(loss) from continuing operations

     27,622        20,604        15,350        12,272        (20,580     11,214        9,241   

Discontinued operations:

              

Income from discontinued operations

     1,636        3,390        781        855        1,124        1,373        1,745   

Gains on disposition of discontinued operations

     21,016        8,753        20,943        73        6,595        3,137        5,027   
                                                        
     22,652        12,143        21,724        928        7,719        4,510        6,772   
                                                        
 

Net income/(loss)

     50,274        32,747        37,074        13,200        (12,861     15,724        16,013   

Net (income)/loss attributable to noncontrolling interests in the Operating Partnership

     (2,748     (1,732     (2,054     (694     967        (812     (839

Net (income) attributable to noncontrolling interests in consolidated affiliates

     (134     (389     (116     (18     (1,451     (201     (191

Dividends on preferred stock

     (3,354     (5,676     (1,677     (1,677     (1,677     (2,451     (2,838

Excess of preferred stock redemption cost over carrying value

     —          —          —          —          —          (108     —     
                                                        

Net income/(loss) available for common stockholders

   $ 44,038      $ 24,950      $ 33,227      $ 10,811      $ (15,022   $ 12,152      $ 12,145   
                                                        
 

Earnings per common share - diluted:

              

Income/(loss) from continuing operations available for common stockholders

   $ 0.35      $ 0.23      $ 0.19      $ 0.16      $ (0.35   $ 0.13      $ 0.10   

Income from discontinued operations available for common stockholders

     0.33        0.20        0.31        0.01        0.11        0.08        0.11   
                                                        

Net income/(loss) available for common stockholders

   $ 0.68      $ 0.43      $ 0.50      $ 0.17      $ (0.24   $ 0.21      $ 0.21   
                                                        
 

Weighted average common shares outstanding - diluted

     68,978        61,625        70,234        67,705        63,563        63,228        61,822   
                                                        
              
                                                        
 

Dividends declared and paid per common share

   $ 0.850      $ 0.850      $ 0.425      $ 0.425      $ 0.425      $ 0.425      $ 0.425   
                                                        
 

Net income/(loss) available for common stockholders:

              

Income/(loss) from continuing operations available for common stockholders

   $ 22,706      $ 13,596      $ 12,767      $ 9,939      $ (22,276   $ 7,925      $ 5,811   

Income from discontinued operations available for common stockholders

     21,332        11,354        20,460        872        7,254        4,227        6,334   
                                                        

Net income/(loss) available for common stockholders

   $ 44,038      $ 24,950      $ 33,227      $ 10,811      $ (15,022   $ 12,152      $ 12,145   
                                                        

 

1/ After adjusting for our partner’s share, which is reflected in “Net income attributable to noncontrolling interest in consolidated affiliates”, net gains to the Company were $295 and $845 for the three and six months ended June 30, 2009, respectively.

 

Highwoods Properties, Inc.   1   6/30/09


Funds from Operations

and Additional Information

Amounts in thousands, except per share amounts

 

 

 

     Six Months Ended     Three Months Ended  
     06/30/09     06/30/08     06/30/09     03/31/09     12/31/08     09/30/08     06/30/08  
 

Funds from operations:

              

Net income/(loss)

   $ 50,274      $ 32,747      $ 37,074      $ 13,200      $ (12,861   $ 15,724      $ 16,013   

Net (income)/loss attributable to noncontrolling interests in the Operating Partnership

     (2,748     (1,732     (2,054     (694     967        (812     (839

Net (income) attributable to noncontrolling interests in consolidated affiliates

     (134     (389     (116     (18     (1,451     (201     (191

Dividends on preferred stock

     (3,354     (5,676     (1,677     (1,677     (1,677     (2,451     (2,838

Excess of preferred stock redemption cost over carrying value

     —          —          —          —          —          (108     —     
                                                        

Net income/(loss) available for common stockholders

     44,038        24,950        33,227        10,811        (15,022     12,152        12,145   

Add/(deduct):

              

Depreciation and amortization of real estate assets

     65,026        60,095        32,440        32,586        31,985        31,064        30,305   

(Gains) on disposition of depreciable properties

     (89     (18     (70     (19     (90     (18     (18

Noncontrolling interests from the Operating Partnership

     2,748        1,732        2,054        694        (967     812        839   

Unconsolidated affiliates:

              

Depreciation and amortization of real estate assets

     6,473        6,330        3,223        3,250        3,285        3,136        3,395   

(Gains) on disposition of depreciable properties

     (781     —          (781     —          —          —          —     

Discontinued operations:

              

Depreciation and amortization of real estate assets

     550        1,386        155        395        570        575        624   

(Gains) on disposition of depreciable properties

     (21,016     (8,753     (20,943     (73     (6,595     (3,137     (5,027
                                                        

Funds from operations

   $ 96,949      $ 85,722      $ 49,305      $ 47,644      $ 13,166      $ 44,584      $ 42,263   
                                                        
 

Funds from operations per share - diluted

              

Net income/(loss) available for common stockholders

   $ 0.68      $ 0.43      $ 0.50      $ 0.17      $ (0.24   $ 0.21      $ 0.21   

Add/(deduct):

              

Depreciation and amortization of real estate assets

     0.94        0.98        0.46        0.47        0.47        0.49        0.49   

(Gains) on disposition of depreciable properties

     —          —          —          —          —          —          —     

Unconsolidated affiliates:

              

Depreciation and amortization of real estate assets

     0.09        0.10        0.05        0.05        0.05        0.05        0.05   

(Gains) on disposition of depreciable properties

     (0.01     —          (0.01     —          —          —          —     

Discontinued operations:

              

Depreciation and amortization of real estate assets

     0.01        0.02        —          0.01        0.01        0.01        0.01   

(Gains) on disposition of depreciable properties

     (0.30     (0.14     (0.30     —          (0.10     (0.05     (0.08
                                                        

Funds from operations per share - diluted

   $ 1.41      $ 1.39      $ 0.70      $ 0.70      $ 0.19      $ 0.71      $ 0.68   
                                                        
 

Weighted average shares outstanding - diluted

     68,978        61,625        70,234        67,705        67,568        63,228        61,822   
                                                        
 

Additional information: 1/

              
 

Funds from operations, excluding certain items 2/

   $ 96,319      $ 85,722      $ 48,675      $ 47,644      $ 45,608      $ 44,692      $ 42,263   
                                                        
              
                                                        

Funds from operations per share, excluding certain items 2/

   $ 1.40      $ 1.39      $ 0.69      $ 0.70      $ 0.67      $ 0.71      $ 0.68   
                                                        
 

Straight line rental income

   $ (2,252   $ (4,296   $ (718   $ (1,534   $ (701   $ (967   $ (1,892

Amortization of lease incentives

     548        486        250        298        258        297        264   

Depreciation of non-real estate assets

     608        698        327        281        308        306        285   

Ground lease straight line rent

     173        85        48        125        38        42        42   

Amortization of stock-based compensation

     3,573        3,940        1,731        1,842        1,432        1,345        1,713   

Amortization of deferred financing costs

     1,351        1,324        689        662        679        714        686   

Amortization of accumulated other comprehensive loss

     (141     126        (71     (70     7        48        46   

Harborview non-cash FMV charge

     (94     (70     (47     (47     (35     (35     (35
 

Non-incremental revenue generating capital expenditures paid: 3/

              

Building improvements

     (3,446     (5,641     (2,524     (922     (12,502     (4,059     (3,169

2nd generation tenant improvements

     (10,098     (14,552     (4,716     (5,382     (6,744     (5,780     (4,327

2nd generation lease commissions

     (4,026     (6,427     (1,746     (2,280     (3,295     (2,455     (3,057
 

Common dividends and unit distributions paid

     (57,526     (52,009     (28,844     (28,682     (28,667     (26,281     (26,027

 

1/ Increase or (decrease) to cash flows.
2/ Excludes impairments on depreciable assets, gain/(loss) on debt extinguishments, and preferred stock redemption/repurchase charges.
3/ Excludes capital expenditures paid for buildings sold prior to June 30, 2009.

 

Highwoods Properties, Inc.   2   6/30/09


Consolidated Balance Sheets

Dollars in thousands

 

 

 

     06/30/09     12/31/08  

Assets:

    

Real estate assets, at cost:

    

Land

   $ 349,386      $ 352,872   

Buildings and tenant improvements

     2,808,834        2,819,844   

Development in process

     67,563        61,938   

Land held for development

     99,232        98,946   
                
     3,325,015        3,333,600   

Less-accumulated depreciation

     (743,753     (714,224
                

Net real estate assets

     2,581,262        2,619,376   

For sale residential condominiums

     19,660        24,284   

Real estate and other assets, net, held for sale

     1,249        1,242   

Cash and cash equivalents

     13,372        13,757   

Restricted cash

     14,707        2,258   

Accounts receivable, net

     18,050        23,687   

Notes receivable, net

     3,330        3,602   

Accrued straight-line rents receivable, net

     81,764        79,979   

Investment in unconsolidated affiliates

     66,631        67,723   

Deferred financing and leasing costs, net

     70,055        73,216   

Prepaid expenses and other assets

     36,683        37,046   
                

Total Assets

   $ 2,906,763      $ 2,946,170   
                

Liabilities, Noncontrolling Interests in the Operating Partnership and Equity:

    

Mortgages and notes payable

   $ 1,428,650      $ 1,604,685   

Accounts payable, accrued expenses and other liabilities

     134,202        135,609   

Financing obligations

     34,758        34,174   
                

Total Liabilities

     1,597,610        1,774,468   

Noncontrolling interests in the Operating Partnership

     90,796        111,278   

Equity:

    

Preferred stock

     81,592        81,592   

Common stock

     708        636   

Additional paid-in capital

     1,783,645        1,616,093   

Distributions in excess of net earnings

     (649,326     (639,281

Accumulated other comprehensive loss

     (4,327     (4,792
                

Total Stockholders’ Equity

     1,212,292        1,054,248   

Noncontrolling interests in consolidated affiliates

     6,065        6,176   
                

Total Equity

     1,218,357        1,060,424   
                

Total Liabilities, Noncontrolling Interests in the Operating Partnership and Equity

   $ 2,906,763      $ 2,946,170   
                

 

Highwoods Properties, Inc.   3   6/30/09


Components of Net Asset Value

As Released on February 11, 2009 — See Note Below

Dollars in thousands

 

 

Note: The purpose of providing the following information at the beginning of each year is to enable readers to derive their own estimate of net asset value. The Company updates this information annually based on management’s assumptions regarding projected current year net operating income as of the date of initial publication (current year being February 11, 2009) and will not be updated to reflect any facts, circumstances or changes in financial or operating assumptions that may occur during the year. This information is not intended to be an asset-by-asset or enterprise valuation.

 

Consolidated Properties Projected Net Operating Income (NOI) 1/

  

Office

   $ 230,671   

Retail

     28,914   

Industrial/Other

     20,404   

Deduct Partner’s Share of Consolidated JV’s (Office)

     (5,529
        

Total Net Operating Income

   $ 274,460   
        

Highwoods’ Share of Unconsolidated Joint Ventures Projected NOI

  

Office

   $ 30,577   
        

Other income

  

Development, leasing and management fees

   $ 4,502   
        

Add Other assets:

  

Development investment at cost

   $ 204,299   

Assets not fairly valued by capitalized NOI valuation method 2/

     108,822   

Property held for sale at net sales price

     1,400   

Land held for development at market value

     142,802   

Cash and cash equivalents

     13,757   

Highwoods share of unconsolidated JV’s cash and cash equivalents

     20,032   

Restricted cash

     2,258   

Accounts receivable, net

     23,687   

Notes receivable and prepaid expenses

     40,648   

Deduct partner’s share of Consolidated JV’s other assets

     (1,218
        

Other assets total

   $ 556,487   
        

Deductions:

  

Total liabilities

   $ 135,609   

Mortgages and notes payable

     1,604,685   

Deduct partner’s share of Consolidated JV’s liabilities and mortgages

     (36,811

Market value of debt adjustment 3/

     (271,860

Preferred stock, at liquidation value

     81,592   

Highwoods’ share of unconsolidated joint ventures liabilities

     259,778   
        
   $ 1,772,993   
        

Estimated diluted common shares and common units for 2009 (000’s)

     67,639   
        

 

1/ Projected 2009 NOI excludes straight line income, lease termination fee income, NOI related to completed not stabilized developments, and NOI related to assets undervalued by capitalized NOI method.
2/ Consolidated Properties projected 2009 NOI is adjusted to eliminate the net NOI for properties for which a NOI capitalization approach is not appropriate. For these assets, an alternative methodology has been applied.
3/ In accordance with prior practice, we included an adjustment to mark our debt and bonds to estimated fair value as of December 31,2008.

 

Highwoods Properties, Inc.   4   6/30/09


Components of Discontinued Operations

Dollars in thousands

 

 

 

     Six Months Ended    Three Months Ended
     06/30/09    06/30/08    06/30/09    03/31/09    12/31/08    09/30/08    06/30/08
 

Rental and other revenues

   $ 3,535    $ 7,773    $ 1,384    $ 2,151    $ 2,919    $ 3,133    $ 3,698
 

Operating expenses:

                    

Rental property and other expenses

     1,351      3,016      448      903      1,234      1,188      1,337

Depreciation and amortization

     550      1,386      155      395      570      575      624
                                                

Total operating expenses

     1,901      4,402      603      1,298      1,804      1,763      1,961
 

Other income

     2      19      —        2      9      3      8
 

Income before gains on sales of discontinued operations

     1,636      3,390      781      855      1,124      1,373      1,745

Net gains on sales of discontinued operations

     21,016      8,753      20,943      73      6,595      3,137      5,027
                                                

Net income from discontinued operations

   $ 22,652    $ 12,143    $ 21,724    $ 928    $ 7,719    $ 4,510    $ 6,772

 

Highwoods Properties, Inc.   5   6/30/09


Capitalization

Dollars, shares, and units in thousands

 

 

 

     6/30/09    3/31/09    12/31/08    9/30/08    6/30/08

Long-Term Debt (see pages 7 & 8):

   $ 1,428,650    $ 1,619,276    $ 1,604,685    $ 1,588,954    $ 1,732,082
                                  

Financing Obligations:

   $ 34,758    $ 34,509    $ 34,174    $ 35,195    $ 35,145
                                  

Preferred Stock (at liquidation value):

              

Series A 8  5/8% Perpetual Preferred Stock

   $ 29,092    $ 29,092    $ 29,092    $ 29,092    $ 82,937

Series B 8% Perpetual Preferred Stock

     52,500      52,500      52,500      52,500      52,500
                                  

Total preferred stock

   $ 81,592    $ 81,592    $ 81,592    $ 81,592    $ 135,437
                                  

Common Shares and Units Outstanding:

              

Common stock outstanding

     70,848      63,763      63,572      63,545      57,632

Noncontrolling interest partnership units

     4,059      4,067      4,067      3,906      3,933
                                  

Total common shares and units outstanding

     74,907      67,830      67,639      67,451      61,565

Stock price at period end

   $ 22.37    $ 21.42    $ 27.36    $ 35.56    $ 31.42
                                  

Market value of common equity

   $ 1,675,670    $ 1,452,919    $ 1,850,603    $ 2,398,558    $ 1,934,372
                                  

Total market capitalization with debt and obligations

   $ 3,220,670    $ 3,188,296    $ 3,571,054    $ 4,104,299    $ 3,837,036
                                  

See pages 30 to 36 for information regarding Highwoods’ Joint Ventures.

 

Highwoods Properties, Inc.   6   6/30/09


Long-Term Debt Summary

Dollars in thousands

 

 

 

     6/30/09     3/31/09     12/31/08     9/30/08     6/30/08  

Balances Outstanding:

          

Secured:

          

Conventional fixed rate 1/

   $ 523,560      $ 631,207      $ 634,317      $ 638,032      $ 640,557   

Variable rate debt

     43,733        34,540        20,869        31,954        47,087   
                                        

Secured total

     567,293        665,747        655,186        669,986        687,644   
                                        

Unsecured:

          

Fixed rate bonds and notes

     595,857        599,029        648,999        648,968        648,938   

Bank term loans

     157,500        157,500        137,500        137,500        137,500   

Credit facility

     108,000        197,000        163,000        132,500        258,000   
                                        

Unsecured total

     861,357        953,529        949,499        918,968        1,044,438   
                                        

Total

   $ 1,428,650      $ 1,619,276      $ 1,604,685      $ 1,588,954      $ 1,732,082   
                                        

End of Period Weighted Average Interest Rates:

  

Secured:

          

Conventional fixed rate

     6.37     6.61     6.61     6.62     6.61

Variable rate debt

     1.20     1.41     1.73     3.94     4.01
                                        

Secured total

     5.97     6.34     6.45     6.49     6.44
                                        

Unsecured:

          

Fixed rate bonds

     6.40     6.40     6.53     6.53     6.53

Bank term loans

     2.75     2.83     2.66     4.38     3.53

Credit facility

     1.11     1.34     2.39     4.02     3.43
                                        

Unsecured total

     5.07     4.77     5.26     5.85     5.37
                                        

Average

     5.43     5.41     5.75     6.12     5.79
                                        

Maturity Schedule:

 

     Future Maturities of Debt         Average  

Year

   Secured Debt 2/     Unsecured Debt    Total Debt 2/    Interest Rate  

2009

   $ 3,788      $ —      $ 3,788    5.69

2010

     41,741  3/      108,000      149,741    1.13

2011

     —          137,500      137,500    2.58

2012

     217,094        20,000      237,094    6.69

2013

     260,283        —        260,283    5.90

2014

     36,230        —        36,230    5.79

2015

     —          —        —      —     

2016

     8,157        —        8,157    7.67

2017

     —          395,857      395,857    5.85

2018

     —          200,000      200,000    7.50
                            

Total maturities

   $ 567,293      $ 861,357    $ 1,428,650    5.43
                            

Weighted average maturity = 5.0 years

 

1/ Includes a $22.1 million loan related to a consolidated 20% owned joint venture (Harborview) and $36.2 million in loans at June 30, 2009 related to a consolidated 50% joint venture (Markel).
2/ All periods exclude annual principal amortization.
3/ Maturity date does not reflect two one-year extension options.

 

Highwoods Properties, Inc.   7   6/30/09


Long-Term Debt Detail

Dollars in thousands

 

 

Secured Loans

 

Lender

   Rate     Maturity
Date
   Loan
Balance
6/30/09
   Undepreciated
Book Value of
Assets Secured

Northwestern Mutual

     7.05     Jan-12    $ 189,062    $ 301,211

Northwestern Mutual

     6.03     Mar-13      131,997      183,381

Massachusetts Mutual Life Ins. Co. 1/

     5.68     Dec-13      117,264      214,226

PNC/Regions/Union Bank of California/U.S. Bank 2/ 3/

     1.17     Dec-10      41,741      58,864

Metropolitan Life Ins. Co. 4/

     6.06     Oct-12      22,133      39,108

Principal Life Insurance Company 5/

     5.79     Jan-14      11,106      14,408

Principal Life Insurance Company 5/

     5.79     Jan-14      11,106      18,781

Massachusetts Mutual Life Ins. Co. 1/

     6.48     Dec-13      10,425   

Principal Life Insurance Company 5/

     5.74     Jan-14      8,756      14,174

Union Realty Co.

     7.65     Feb-16      8,157      16,332

Lutheran Brotherhood

     6.80     Apr-12      5,900      8,036

Principal Life Insurance Company 5/

     5.89     Jan-14      5,261      7,514

Royal Bank of Canada 2/

     1.72     Dec-09      1,992      19,660

Security Life of Denver

     8.85     Aug-09      1,796      9,691

American United Life

     9.00     Jun-13      597      3,325
                        
     5.97        567,293    $ 908,711
                        

Unsecured Bonds

          

Bonds

     5.85     Mar-17      395,857   

Bonds

     7.50     Apr-18      200,000   
                    
     6.40        595,857   
                    

 

Unsecured Loans

          

Credit facility 2/

     1.11     May-10      108,000   

Bank term loan 2/

     2.58     Feb-11      137,500   

BB&T term loan 2/

     3.90     Mar-12      20,000   
                    
     2.08        265,500   
                    
          
                    

Total Debt

     5.43      $ 1,428,650   
                    

 

Revolving Credit Facility

 

          

Name of Lender

   Total
Commitment
    Amount
Outstanding
at

6/30/09
   Unfunded
Commitment
at

6/30/09
  

Bank of America, N.A.

   $ 50,000      $ 12,000    $ 38,000   

Branch Banking and Trust Co.

     50,000        12,000      38,000   

Wachovia Bank, N.A. 6/

     50,000        12,000      38,000   

Wells Fargo Bank, N.A.

     50,000        12,000      38,000   

Emigrant Bank

     35,000        8,400      26,600   

Eurohypo AG, New York Branch

     35,000        8,400      26,600   

PNC Bank, N.A.

     30,000        7,200      22,800   

Regions Bank

     30,000        7,200      22,800   

Comerica Bank

     25,000        6,000      19,000   

RBC Bank

     25,000        6,000      19,000   

Union Bank of California, N.A.

     25,000        6,000      19,000   

US Bank

     20,000        4,800      15,200   

First Horizon Bank

     15,000        3,600      11,400   

Chevy Chase Bank

     10,000        2,400      7,600   
                        
   $ 450,000      $ 108,000    $ 342,000   
                        

 

1/ These two loans are secured by the same assets.
2/ Floating rate loans based on one month libor.
3/ Maturity date does not reflect two one-year extension options.
4/ Loan relates to a consolidated 20% owned joint venture (Harborview).
5/ Loans relate to a consolidated 50% owned joint venture (Markel).
6/ Wells Fargo acquired Wachovia effective December 31, 2008.

 

Highwoods Properties, Inc.   8   6/30/09


Portfolio Summary – Wholly-Owned Properties Only 1/

(Rentable Square Feet)

 

 

 

     6/30/09     3/31/09     12/31/08     9/30/08     6/30/08  

Office Industrial & Retail

          

In-Service:

          

Office 2/

   19,988,000      19,594,000      19,556,000      19,416,000      19,416,000   

Industrial

   6,463,000      6,463,000      6,467,000      6,049,000      6,299,000   

Retail 3/

   909,000      1,337,000      1,350,000      1,342,000      1,343,000   
                              

Total 4/

   27,360,000      27,394,000      27,373,000      26,807,000      27,058,000   
                              

Development Completed - Not Stabilized:

          

Office 2/

   373,000      665,000      665,000      873,000      428,000   

Industrial

   200,000      200,000      —        418,000      418,000   

Retail

   —        —        —        —        —     
                              

Total

   573,000      865,000      665,000      1,291,000      846,000   
                              

Development - In Process:

          

Office 2/

   258,000      358,000      358,000      358,000      803,000   

Industrial

   —        —        200,000      200,000      200,000   

Retail

   —        —        —        —        —     
                              

Total

   258,000      358,000      558,000      558,000      1,003,000   
                              

Total:

          

Office 2/

   20,619,000      20,617,000      20,579,000      20,647,000      20,647,000   

Industrial

   6,663,000      6,663,000      6,667,000      6,667,000      6,917,000   

Retail 3/

   909,000      1,337,000      1,350,000      1,342,000      1,343,000   
                              

Total 4/

   28,191,000      28,617,000      28,596,000      28,656,000      28,907,000   
                              

Same Property

          

Office 2/

   18,794,000      18,794,000      18,794,000      18,794,000      18,794,000   

Industrial

   5,782,000      5,782,000      5,782,000      5,782,000      5,782,000   

Retail

   878,000      878,000      878,000      878,000      878,000   
                              

Total

   25,454,000      25,454,000      25,454,000      25,454,000      25,454,000   
                              

  

 

   

 

Percent Leased/Pre-Leased:

                              

In-Service:

          

Office

   89.0   89.1   90.2   90.3   90.8

Industrial

   84.5   87.9   92.6   95.2   91.4

Retail

   90.7   93.2   94.6   93.6   93.5
                              

Total

   88.0   89.0   91.0   91.6   91.1
                              

Development Completed - Not Stabilized:

          

Office

   41.6   64.2   64.2   69.4   73.6

Industrial

   50.0   50.0   —        91.0   72.0

Retail

   —        —        —        —        —     
                              

Total

   44.6   60.9   64.2   76.4   72.8
                              

Development - In Process:

          

Office

   52.4   65.7   65.7   65.7   63.5

Industrial

   —        —        50.0   50.0   50.0

Retail

   —        —        —        —        —     
                              

Total

   52.4   65.7   60.1   60.1   60.8
                              

Same Property

          

Office

   88.9   89.2   90.3   90.5   91.0

Industrial

   84.7   87.2   93.0   95.6   91.3

Retail

   90.4   93.3   96.8   95.7   95.8
                              

Total

   88.0   88.9   91.1   91.9   91.2
                              

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Substantially all of our Office properties are located in suburban markets.
3/ Excludes 205,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.
4/ Excludes minor “for rent” apartment building.

 

Highwoods Properties, Inc.   9   6/30/09


Portfolio Summary

(Continued)

 

As of June 30, 2009

 

 

Summary by Location, Wholly-Owned Properties Only 1/:

 

Market

   Rentable
Square Feet
    Occupancy     Percentage of Annualized Cash Revenue 2/  
       Office     Industrial     Retail     Total  

Raleigh 3/

   4,004,000      83.7   15.7   —        —        15.7

Atlanta

   5,653,000      91.4   11.7   4.0   —        15.7

Nashville

   2,997,000      95.0   14.4   —        —        14.4

Tampa

   2,658,000      90.8   14.1   —        —        14.1

Kansas City

   1,508,000  4/    89.3   3.4   —        6.8   10.2

Richmond

   2,228,000      92.0   8.9   —        —        8.9

Piedmont Triad 5/

   5,526,000      78.2   6.0   2.7   0.2   8.9

Memphis

   1,472,000      93.1   6.4   —        —        6.4

Greenville

   897,000      90.5   3.4   —        —        3.4

Orlando

   317,000      98.7   1.7   —        —        1.7

Other

   100,000      90.5   0.6   —        —        0.6
                                    

Total

   27,360,000      88.0   86.3   6.7   7.0   100.0
                                    

 

 

 

Summary by Location, Including Joint Venture Properties:

 

     Rentable           Percentage of Annualized Cash Revenue 2/ 6/  

Market

   Square Feet     Occupancy     Office     Industrial     Retail     Multi-Family     Total  

Atlanta

   6,488,000      89.6   11.7   3.5   —        —        15.2

Raleigh

   4,818,000      85.5   14.5   —        —        —        14.5

Nashville

   2,997,000      95.0   12.7   —        —        —        12.7

Tampa

   2,863,000      91.0   12.7   —        —        —        12.7

Kansas City

   2,227,000  4/    89.3   4.0   —        6.1   —        10.1

Richmond

   2,641,000      93.3   8.5   —        —        —        8.5

Piedmont Triad

   5,890,000      76.0   5.5   2.4   0.2   —        8.1

Memphis

   1,472,000      93.2   5.7   —        —        —        5.7

Orlando

   2,169,000      89.0   4.8   —        —        —        4.8

Des Moines

   2,505,000      86.8   3.1   0.5   0.1   0.4   4.1

Greenville

   897,000      90.6   3.0   —        —        —        3.0

Other

   100,000      90.5   0.5   —        —        —        0.5

Charlotte

   148,000      100.0   0.1   —        —        —        0.1
                                          

Total

   35,215,000      87.6   86.8   6.4   6.4   0.4   100.0
                                          

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
3/ Raleigh Market encompasses Raleigh, Durham, Cary, and Research Triangle metropolitan area.
4/ Excludes 205,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.
5/ Piedmont Triad Market encompasses Greensboro, Winston-Salem metropolitan area.
6/ Includes Highwoods’ share of Joint Venture Annualized Cash Revenue, see page 33.

 

Highwoods Properties, Inc.   10   6/30/09


Portfolio Summary – Wholly-Owned Properties Only

(Continued)

 

As of June 30, 2009

 

 

 

     Office Properties 1/     Industrial  

Market

   Rentable
Square Feet
   Occupancy     Percentage
of Office
Annualized
Cash
Revenue 2/
    Rentable
Square Feet
   Occupancy     Percentage
of Industrial
Annualized
Cash
Revenue 2/
 

Raleigh

   4,004,000    83.7   18.1   —      —        —     

Nashville

   2,997,000    95.0   16.6   —      —        —     

Tampa

   2,658,000    90.8   16.4   —      —        —     

Atlanta

   2,571,000    90.2   13.6   3,082,000    92.3   59.6

Richmond

   2,228,000    92.0   10.3   —      —        —     

Memphis

   1,472,000    93.1   7.4   —      —        —     

Piedmont Triad

   2,105,000    79.2   7.0   3,381,000    77.3   40.4

Kansas City

   639,000    88.0   4.0   —      —        —     

Greenville

   897,000    90.5   3.9   —      —        —     

Orlando

   317,000    98.7   2.0   —      —        —     

Other

   100,000    90.5   0.7   —      —        —     
                                  
   19,988,000    89.0   100.0   6,463,000    84.5   100.0
                                  

 

     Retail  

Market

   Rentable
Square Feet
   Occupancy     Percentage
of Retail
Annualized
Cash
Revenue 2/
 

Kansas City 3/

   869,000    90.3   96.6

Piedmont Triad

   40,000    100.0   3.4
                 
   909,000    90.7   100.0
                 

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
3/ Excludes 205,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.

 

Highwoods Properties, Inc.   11   6/30/09


Occupancy Trends – Office, Industrial and Retail Properties 1/

 

 

 

 

Market

  

Measurement

   6/30/09     3/31/09     12/31/08     9/30/08     6/30/08  

Atlanta

   Rentable Square Feet    5,653,000      5,552,000      5,552,000      5,552,000      5,552,000   
   Occupancy    91.4   91.9   93.4   93.2   92.0
   Current Properties 2/    91.2   91.9   93.3   93.2   92.0

Greenville

   Rentable Square Feet    897,000      897,000      897,000      897,000      897,000   
   Occupancy    90.5   93.8   94.4   94.4   91.4
   Current Properties 2/    90.5   93.8   94.4   94.4   91.4

Kansas City 3/

   Rentable Square Feet    1,508,000      1,936,000      1,953,000      1,955,000      1,956,000   
   Occupancy    89.3   90.8   92.3   91.6   91.3
   Current Properties 2/    89.3   90.3   93.1   92.4   92.1

Memphis

   Rentable Square Feet    1,472,000      1,472,000      1,473,000      1,337,000      1,337,000   
   Occupancy    93.1   92.5   92.5   93.0   93.5
   Current Properties 2/    93.5   92.8   92.7   93.0   93.5

Nashville

   Rentable Square Feet    2,997,000      2,997,000      2,988,000      3,181,000      3,181,000   
   Occupancy    95.0   95.2   95.0   94.8   94.9
   Current Properties 2/    95.0   95.2   94.7   95.4   95.4

Orlando

   Rentable Square Feet    317,000      317,000      317,000      317,000      317,000   
   Occupancy    98.7   97.4   98.4   98.4   98.4
   Current Properties 2/    98.7   97.4   98.4   98.4   98.4

Piedmont Triad

   Rentable Square Feet    5,526,000      5,526,000      5,526,000      5,108,000      5,358,000   
   Occupancy    78.2   81.8   86.1   88.4   85.9
   Current Properties 2/    78.7   81.0   85.7   88.4   85.2

Raleigh

   Rentable Square Feet    4,004,000      3,711,000      3,711,000      3,711,000      3,711,000   
   Occupancy    83.7   85.5   88.6   89.9   89.7
   Current Properties 2/    82.7   85.5   88.6   89.9   89.7

Richmond

   Rentable Square Feet    2,228,000      2,228,000      2,229,000      2,230,000      2,230,000   
   Occupancy    92.0   91.3   90.8   90.0   92.1
   Current Properties 2/    92.0   91.3   90.8   90.0   92.1

Tampa

   Rentable Square Feet    2,658,000      2,658,000      2,627,000      2,419,000      2,419,000   
   Occupancy    90.8   88.7   91.6   92.2   94.5
   Current Properties 2/    91.0   89.2   92.3   92.2   94.4
                                 

Total 4/

   Rentable Square Feet    27,260,000      27,294,000      27,273,000      26,707,000      26,958,000   
   Occupancy    88.0   89.0   91.0   91.6   91.1
                                 
   Current Properties 2/    88.1   89.0   91.0   91.7   91.1
                                 

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Only includes properties that were owned and in-service for all periods shown.
3/ Excludes 205,000 square feet of basement space in the Country Club Plaza and other Kansas City Retail properties.
4/ Excludes a 100,000 square foot building located in South Florida.

 

Highwoods Properties, Inc.   12   6/30/09


Leasing Statistics

Office Portfolio 1/

 

 

 

 

     Three Months Ended  
     6/30/09 2/     3/31/09 3/     12/31/08 4/     9/30/08 5/     6/30/08 6/     Average  

Net Effective Rents Related to Re-leased Space:

  

           

Number of lease transactions (signed leases)

     95        104        129        96        113        107   

Rentable square footage leased

     737,490        546,833        868,233        471,486        997,600        724,328   

Square footage of Renewal Deals

     622,050        430,986        703,690        330,751        913,530        600,201   

Renewed square footage (% of total)

     84.3     78.8     81.0     70.2     91.6     82.9

New Leases square footage (% of total)

     15.7     21.2     19.0     29.8     8.4     17.1
 

Weighted average per rentable square foot over the lease term:

  

         

Base rent

   $ 19.06      $ 19.52      $ 21.21      $ 20.84      $ 22.47      $ 20.62   

Tenant improvements

     (0.87     (2.12     (1.21     (1.35     (1.16     (1.34

Leasing commissions 7/

     (0.44     (0.47     (0.60     (0.51     (0.63     (0.53

Rent concessions

     (0.39     (0.40     (0.35     (0.22     (0.28     (0.33
                                                

Effective rent

     17.36        16.53        19.05        18.76        20.40        18.42   

Expense stop

     (5.74     (6.83     (6.07     (6.64     (7.12     (6.48
                                                

Equivalent effective net rent

   $ 11.62      $ 9.70      $ 12.98      $ 12.12      $ 13.28      $ 11.94   
                                                

Weighted average term in years

     3.6        4.1        4.7        4.5        3.2        4.0   
   
   
 

Capital Expenditures Related to Re-leased Space:

  

         
 

Tenant Improvements:

              

Total dollars committed under signed leases

   $ 3,304,902      $ 4,619,505      $ 5,973,249      $ 3,041,354      $ 5,224,995      $ 4,432,801   

Rentable square feet

     737,490        546,833        868,233        471,486        997,600        724,328   
                                                

Per rentable square foot

   $ 4.48      $ 8.45      $ 6.88      $ 6.45      $ 5.24      $ 6.12   
                                                
 

Leasing Commissions:

              

Total dollars committed under signed leases 7/

   $ 1,361,976      $ 1,002,735      $ 2,463,135      $ 970,896      $ 2,300,840      $ 1,619,916   

Rentable square feet

     737,490        546,833        868,233        471,486        997,600        724,328   
                                                

Per rentable square foot

   $ 1.85      $ 1.83      $ 2.84      $ 2.06      $ 2.31      $ 2.24   
                                                
 

Total:

              

Total dollars committed under signed leases

   $ 4,666,878      $ 5,622,240      $ 8,436,384      $ 4,012,250      $ 7,525,835      $ 6,052,718   

Rentable square feet

     737,490        546,833        868,233        471,486        997,600        724,328   
                                                

Per rentable square foot

   $ 6.33      $ 10.28      $ 9.72      $ 8.51      $ 7.54      $ 8.36   

 

 

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Includes 143K square feet of leases that start in 2011 or later.
3/ Includes 91K square feet of leases that start in 2011 or later.
4/ Includes 38K square feet of leases that start in 2011 or later.
5/ Includes 62K square feet of leases that start in 2010 or later.
6/ Includes 346K square feet of leases that start in 2010 or later.
7/ Excludes a full allocation of internal leasing costs.

 

Highwoods Properties, Inc.   13   6/30/09


Leasing Statistics

Industrial Portfolio

 

 

 

 

     Three Months Ended  
     6/30/09     3/31/09 1/     12/31/08     9/30/08 2/     6/30/08     Average  

Net Effective Rents Related to Re-leased Space:

  

           

Number of lease transactions (signed leases)

     14        14        14        14        14        14   

Rentable square footage leased

     624,617        292,938        297,789        358,284        367,684        388,262   

Square footage of Renewal Deals

     459,757        128,542        249,927        294,376        155,126        257,546   

Renewed square footage (% of total)

     73.6     43.9     83.9     82.2     42.2     66.3

New Leases square footage (% of total)

     26.4     56.1     16.1     17.8     57.8     33.7
 

Weighted average per rentable square foot over the lease term:

  

         

Base rent

   $ 3.47      $ 4.59      $ 4.37      $ 4.50      $ 3.85      $ 4.16   

Tenant improvements

     (0.29     (0.27     (0.26     (0.45     (0.18     (0.29

Leasing commissions 3/

     (0.10     (0.07     (0.08     (0.09     (0.10     (0.09

Rent concessions

     (0.09     (0.17     (0.01     (0.01     0.00        (0.06
                                                

Effective rent

     2.99        4.08        4.02        3.95        3.57        3.72   

Expense stop

     (0.31     (0.35     (0.08     (0.05     (0.19     (0.20
                                                

Equivalent effective net rent

   $ 2.68      $ 3.73      $ 3.94      $ 3.90      $ 3.38      $ 3.52   
                                                

Weighted average term in years

     3.1        4.1        3.7        3.0        1.8        3.1   
   
   
 

Capital Expenditures Related to Re-leased Space:

  

         
 

Tenant Improvements:

              

Total dollars committed under signed leases

   $ 775,542      $ 506,567      $ 420,373      $ 385,175      $ 269,635      $ 471,458   

Rentable square feet

     624,617        292,938        297,789        358,284        367,684        388,262   
                                                

Per rentable square foot

   $ 1.24      $ 1.73      $ 1.41      $ 1.08      $ 0.73      $ 1.21   
                                                
 

Leasing Commissions:

              

Total dollars committed under signed leases 3/

   $ 218,170      $ 106,339      $ 71,111      $ 142,626      $ 62,837      $ 120,217   

Rentable square feet

     624,617        292,938        297,789        358,284        367,684        388,262   
                                                

Per rentable square foot

   $ 0.35      $ 0.36      $ 0.24      $ 0.40      $ 0.17      $ 0.31   
                                                
 

Total:

              

Total dollars committed under signed leases

   $ 993,712      $ 612,906      $ 491,484      $ 527,801      $ 332,471      $ 591,675   

Rentable square feet

     624,617        292,938        297,789        358,284        367,684        388,262   
                                                

Per rentable square foot

   $ 1.59      $ 2.09      $ 1.65      $ 1.47      $ 0.90      $ 1.52   

 

 

 

1/ Includes 56K square feet of leases that start in 2011 or later.
2/ Includes 256K square feet of leases that start in 2011 or later.
3/ Excludes a full allocation of internal leasing costs.

 

Highwoods Properties, Inc.   14   6/30/09


Leasing Statistics

Retail Portfolio

 

 

 

 

     Three Months Ended  
     6/30/09 1/     3/31/09     12/31/08 2/     9/30/08     6/30/08 3/     Average  

Net Effective Rents Related to Re-leased Space:

  

           

Number of lease transactions (signed leases)

     9        5        13        3        6        7   

Rentable square footage leased

     60,665        11,279        57,245        7,719        15,839        30,549   

Square footage of Renewal Deals

     54,455        4,970        53,385        2,898        14,162        25,974   

Renewed square footage (% of total)

     89.8     44.1     93.3     37.5     89.4     85.0

New Leases square footage (% of total)

     10.2     55.9     6.7     62.5     10.6     15.0
 

Weighted average per rentable square foot over the lease term:

  

         

Base rent

   $ 15.71      $ 20.47      $ 18.46      $ 25.81      $ 27.61      $ 21.61   

Tenant improvements

     (0.40     (1.64     (0.65     0.00        (1.52     (0.84

Leasing commissions 4/

     (0.06     0.00        (0.04     (0.15     (0.67     (0.18

Rent concessions

     (0.04     0.00        (0.05     0.00        0.00        (0.02
                                                

Effective rent

     15.21        18.83        17.72        25.66        25.42        20.57   

Expense stop

     0.00        (0.64     0.00        0.00        0.00        (0.13
                                                

Equivalent effective net rent

   $ 15.21      $ 18.19      $ 17.72      $ 25.66      $ 25.42      $ 20.44   
                                                

Weighted average term in years

     2.8        6.1        7.6        8.6        7.7        6.6   
   
   
 

Capital Expenditures Related to Re-leased Space:

  

         
 

Tenant Improvements:

              

Total dollars committed under signed leases

   $ 241,785      $ 158,227      $ 344,272      $ —        $ 177,176      $ 184,292   

Rentable square feet

     60,665        11,279        57,245        7,719        15,839        30,549   
                                                

Per rentable square foot

   $ 3.99      $ 14.03      $ 6.01      $ —        $ 11.19      $ 6.03   
                                                
 

Leasing Commissions:

              

Total dollars committed under signed leases 3/

   $ 34,975      $ 1,000      $ 20,072      $ 1,165      $ 5,794      $ 12,601   

Rentable square feet

     60,665        11,279        57,245        7,719        15,839        30,549   
                                                

Per rentable square foot

   $ 0.58      $ 0.09      $ 0.35      $ 0.15      $ 0.37      $ 0.41   
                                                
 

Total:

              

Total dollars committed under signed leases

   $ 276,760      $ 159,227      $ 364,344      $ 1,165      $ 182,970      $ 196,893   

Rentable square feet

     60,665        11,279        57,245        7,719        15,839        30,549   
                                                

Per rentable square foot

   $ 4.56      $ 14.12      $ 6.36      $ 0.15      $ 11.55      $ 6.45   

 

 

 

1/ Includes 3K square feet of leases that start in 2011 or later.
2/ Includes 5K square feet of leases that start in 2011 or later.
3/ Includes 3K square feet of leases that start in 2011 or later.
4/ Excludes a full allocation of internal leasing costs.

 

Highwoods Properties, Inc.   15   6/30/09


Leasing Statistics by Market

For the Three Months Ended As of 6/30/09

 

 

 

 

Office Portfolio 1/    Rentable
Square Feet
Leased
   Average
Term
   GAAP
Rental
Rate
   TI’s
Per SF
   Lease
Commissions
Per SF 2/ 3/

Market

              

Atlanta

   311,789    2.9    $ 16.49    $ 2.60    $ 1.54

Nashville

   180,845    4.8      20.49      5.23      2.10

Raleigh

   76,566    4.8      20.71      9.83      2.22

Richmond

   65,488    2.9      17.00      4.15      1.96

Piedmont Triad

   28,959    3.4      16.55      2.48      1.28

Tampa

   24,896    3.2      26.57      8.71      1.48

Memphis

   24,288    2.6      21.69      7.53      1.21

Other

   7,444    1.4      24.19      0.00      0.98

Orlando

   6,788    1.0      27.37      0.00      1.09

Greenville

   6,712    6.0      15.68      4.46      3.76

Kansas City

   3,715    2.4      22.46      5.80      3.11
                              
   737,490    3.6    $ 18.67    $ 4.48    $ 1.85
                              
Industrial Portfolio    Rentable
Square Feet
Leased
   Average
Term
   GAAP
Rental
Rate
   TI’s
Per SF
   Lease
Commissions
Per SF 2/ 3/

Market

              

Piedmont Triad

   423,180    3.1    $ 2.90    $ 0.98    $ 0.30

Atlanta

   201,437    3.0      4.39      1.79      0.45
                              
   624,617    3.1    $ 3.38    $ 1.24    $ 0.35
                              
Retail Portfolio    Rentable
Square Feet
Leased
   Average
Term
   GAAP
Rental
Rate
   TI’s
Per SF
   Lease
Commissions
Per SF 2/ 3/

Market

              

Kansas City

   60,665    2.8    $ 15.67    $ 3.99    $ 0.58
                              
   60,665    2.8    $ 15.67    $ 3.99    $ 0.58
                              

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Lease commissions by market per square foot excludes capitalized internal leasing costs.
3/ The amount of capitalized internal leasing cost not allocated to individual deals or product types was $464K.

 

Highwoods Properties, Inc.   16   6/30/09


Rental Rate Comparisons by Market

For the Three Months Ended As of 6/30/09

 

 

 

 

Office Portfolio 1/    Rentable
Square Feet
Leased
   Current
Rent
   Previous
Rent
   Percentage
Change
Rent
 

Market

           

Atlanta

   311,789    $ 16.49    $ 16.33    1.0

Nashville

   180,845      20.49      18.82    8.9

Raleigh

   76,566      20.71      17.68    17.1

Richmond

   65,488      17.00      16.86    0.8

Piedmont Triad

   28,959      16.55      16.32    1.4

Tampa

   24,896      26.57      20.59    29.0

Memphis

   24,288      21.69      19.12    13.5

Other

   7,444      24.19      21.42    12.9

Orlando

   6,788      27.37      23.75    15.2

Greenville

   6,712      15.68      22.73    -31.0

Kansas City

   3,715      22.46      24.23    -7.3
                         

GAAP Rent Growth

   737,490    $ 18.67    $ 17.58    6.2
                         
           
                         

Cash Rent Growth

   737,490    $ 18.59    $ 19.10    -2.7
                         
Industrial Portfolio    Rentable
Square Feet
Leased
   Current
Rent
   Previous
Rent
   Percentage
Change
Rent
 

Market

           

Piedmont Triad

   423,180    $ 2.90    $ 2.98    -2.7

Atlanta

   201,437      4.39      4.63    -5.2
                         

GAAP Rent Growth

   624,617    $ 3.38    $ 3.51    -3.8
                         
           
                         

Cash Rent Growth

   624,617    $ 3.46    $ 3.68    -5.9
                         
Retail Portfolio    Rentable
Square Feet
Leased
   Current
Rent
   Previous
Rent 2/
   Percentage
Change
Rent
 

Market

           

Kansas City

   60,665    $ 15.67    $ 13.70    14.5
                         

GAAP Rent Growth

   60,665    $ 15.67    $ 13.70    14.5
                         
           
                         

Cash Rent Growth

   60,665    $ 15.85    $ 16.77    -5.5
                         

Average Cash Rental Rates for All In Place Leases at: 1/ 3/

 

Type

   6/30/09     6/30/08     6/30/07     6/30/06     6/30/05

Office

   $ 20.79      $ 19.80      $ 19.26      $ 18.16      $ 17.64

Industrial

     5.21        5.30        5.19        5.10        5.02

Retail 2/

     37.19        31.33        30.94        28.07        27.80
                                      

Weighted average rate

   $ 17.79      $ 16.87      $ 16.40      $ 15.51      $ 15.44
                                      
          
                                  

Annual % growth rate

     5.5     2.9     5.7     0.5  
                                  

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Excludes percentage rent.
3/ Average cash rental rates represent June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12 and divided by the related leased square feet.

 

Highwoods Properties, Inc.   17   6/30/09


Lease Expirations

June 30, 2009

Dollars in thousands

 

 

 

Year

   Rentable
Square Feet
Expiring
   Percent of
Rentable
Square
Feet
    Annualized
Cash
Revenue 1/
   Average
Rental
Rate
   Percent of
Annualized
Cash
Revenue 1/
 

Office: 2/

             

2009 /3

   820,178    4.6   $ 17,353    $ 21.16    4.6

2010

   2,103,039    11.7     43,613      20.74    11.7

2011

   2,572,355    14.2     51,961      20.20    13.9

2012

   2,501,969    13.9     53,351      21.32    14.3

2013

   2,379,639    13.3     51,428      21.61    13.8

2014

   2,124,414    11.8     42,617      20.06    11.4

2015

   1,340,869    7.5     28,233      21.06    7.6

2016

   944,111    5.3     17,633      18.68    4.7

2017

   1,041,932    5.8     21,059      20.21    5.6

2018

   568,975    3.2     13,295      23.37    3.6

2019 and thereafter

   1,556,180    8.7     32,803      21.08    8.8
                               
   17,953,661    100.0   $ 373,346    $ 20.79    100.0
                               

Industrial:

             

2009 /4

   256,730    4.6   $ 1,758    $ 6.85    6.1

2010

   846,391    15.2     3,893      4.60    13.4

2011

   960,819    17.3     5,219      5.43    18.1

2012

   593,129    10.7     3,083      5.20    10.6

2013

   608,340    10.9     3,681      6.05    12.7

2014

   771,147    13.9     3,701      4.80    12.8

2015

   282,608    5.1     1,246      4.41    4.3

2016

   264,597    4.8     1,070      4.04    3.7

2017

   52,500    0.9     372      7.09    1.3

2018

   71,884    1.3     245      3.41    0.8

2019 and thereafter

   851,581    15.3     4,703      5.52    16.2
                               
   5,559,726    100.0   $ 28,971    $ 5.21    100.0
                               

 

1/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
2/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
3/ Includes 55,000 square feet of leases that are on a month to month basis or 0.3% of total annualized revenue.
4/ Includes 76,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.

Note: 2009 and beyond expirations that have been renewed are reflected above based on the renewal expiration date.

 

Highwoods Properties, Inc.   18   6/30/09


Lease Expirations

June 30, 2009

(Continued)

 

Dollars in thousands

 

 

 

Year

   Rentable
Square Feet
Expiring
   Percent of
Rentable
Square Feet
    Annualized
Cash
Revenue 1/
   Average
Rental
Rate
   Percent of
Annualized
Cash
Revenue 1/
 

Retail:

             

2009 2/

   26,803    3.3   $ 1,314    $ 49.02    4.3

2010

   47,206    5.7     2,505      53.07    8.2

2011

   72,150    8.8     2,215      30.70    7.2

2012

   89,850    10.9     3,583      39.88    11.7

2013

   51,177    6.2     2,207      43.12    7.2

2014

   36,130    4.4     1,869      51.73    6.1

2015

   70,970    8.6     2,831      39.89    9.2

2016

   55,279    6.7     2,460      44.50    8.0

2017

   110,570    13.4     2,374      21.47    7.7

2018

   41,825    5.1     1,753      41.91    5.7

2019 and thereafter

   221,997    26.9     7,534      33.94    24.7
                               
   823,957    100.0   $ 30,645    $ 37.19    100.0
                               

Total:

             

2009 3/ 4/

   1,103,711    4.5   $ 20,425    $ 18.51    4.7

2010

   2,996,636    12.3     50,011      16.69    11.6

2011

   3,605,324    14.8     59,395      16.47    13.7

2012

   3,184,948    13.1     60,017      18.84    13.9

2013

   3,039,156    12.5     57,316      18.86    13.2

2014

   2,931,691    12.0     48,187      16.44    11.1

2015

   1,694,447    7.0     32,310      19.07    7.5

2016

   1,263,987    5.2     21,163      16.74    4.9

2017

   1,205,002    5.0     23,805      19.76    5.5

2018

   682,684    2.8     15,293      22.40    3.5

2019 and thereafter

   2,629,758    10.8     45,040      17.13    10.4
                               
   24,337,344    100.0   $ 432,962    $ 17.79    100.0
                               

 

1/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
2/ Includes 11,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.
3/ Includes 142,000 square feet of leases that are on a month to month basis or 0.4% of total annualized revenue.
4/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.

Note: 2009 and beyond expirations that have been renewed are reflected above based on the renewal expiration date.

 

Highwoods Properties, Inc.   19   6/30/09


Office Lease Expirations by Market by Quarter 1/

Dollars in thousands

 

 

 

          Three Months Ended        
          9/30/09 2/     12/31/09     3/31/10     6/30/10     Total  

Atlanta

   RSF      36,509        14,915        24,429        10,580        86,433   
   % of Total Office RSF      0.2     0.1     0.1     0.1     0.5
   Annualized Cash Revenue 3/    $ 660      $ 274      $ 477      $ 200      $ 1,611   
   % of Total Office Annl Cash Rev      0.2     0.1     0.1     0.1     0.4

 

Greenville

   RSF      14,316        10,989        34,951        5,240        65,496   
   % of Total Office RSF      0.1     0.1     0.2     0.0     0.4
   Annualized Cash Revenue 3/    $ 337      $ 205      $ 630      $ 98      $ 1,270   
   % of Total Office Annl Cash Rev      0.1     0.1     0.2     0.0     0.3

 

Kansas City

   RSF      10,162        9,987        9,913        21,550        51,612   
   % of Total Office RSF      0.1     0.1     0.1     0.1     0.3
   Annualized Cash Revenue 3/    $ 232      $ 244      $ 225      $ 518      $ 1,219   
   % of Total Office Annl Cash Rev      0.1     0.1     0.1     0.1     0.3

 

Memphis

   RSF      61,987        67,653        62,071        65,239        256,950   
   % of Total Office RSF      0.3     0.4     0.3     0.4     1.4
   Annualized Cash Revenue 3/    $ 1,229      $ 1,359      $ 1,357      $ 1,430      $ 5,375   
   % of Total Office Annl Cash Rev      0.3     0.4     0.4     0.4     1.4

 

Nashville

   RSF      157,129        80,671        57,746        179,800        475,346   
   % of Total Office RSF      0.9     0.4     0.3     1.0     2.6
   Annualized Cash Revenue 3/    $ 3,798      $ 1,633      $ 1,282      $ 3,739      $ 10,452   
   % of Total Office Annl Cash Rev      1.0     0.4     0.3     1.0     2.8

 

Orlando

   RSF      1,232        4,733        2,779        6,788        15,532   
   % of Total Office RSF      0.0     0.0     0.0     0.0     0.1
   Annualized Cash Revenue 3/    $ 26      $ 129      $ 76      $ 186      $ 417   
   % of Total Office Annl Cash Rev      0.0     0.0     0.0     0.0     0.1

 

Piedmont Triad

   RSF      57,505        5,540        28,820        64,564        156,429   
   % of Total Office RSF      0.3     0.0     0.2     0.4     0.9
   Annualized Cash Revenue 3/    $ 874      $ 89      $ 466      $ 883      $ 2,312   
   % of Total Office Annl Cash Rev      0.2     0.0     0.1     0.2     0.6

 

Raleigh

   RSF      58,223        83,935        157,850        100,401        400,409   
   % of Total Office RSF      0.3     0.5     0.9     0.6     2.2
   Annualized Cash Revenue 3/    $ 1,239      $ 1,868      $ 2,670      $ 1,803      $ 7,580   
   % of Total Office Annl Cash Rev      0.3     0.5     0.7     0.5     2.0

 

Richmond

   RSF      35,176        26,273        58,153        120,540        240,142   
   % of Total Office RSF      0.2     0.1     0.3     0.7     1.3
   Annualized Cash Revenue 3/    $ 546      $ 537      $ 1,181      $ 2,292      $ 4,556   
   % of Total Office Annl Cash Rev      0.1     0.1     0.3     0.6     1.2

 

Tampa

   RSF      725        81,899        51,870        117,236        251,730   
   % of Total Office RSF      0.0     0.5     0.3     0.7     1.4
   Annualized Cash Revenue 3/    $ 62      $ 2,001      $ 1,292      $ 3,109      $ 6,464   
   % of Total Office Annl Cash Rev      0.0     0.5     0.3     0.8     1.7

 

Other

   RSF      619        0        5,707        0        6,326   
   % of Total Office RSF      0.0     0.0     0.0     0.0     0.0
   Annualized Cash Revenue 3/    $ 11      $ —        $ 123      $ —        $ 134   
   % of Total Office Annl Cash Rev      0.0     0.0     0.0     0.0     0.0

 

Total

   RSF      433,583        386,595        494,289        691,938        2,006,405   
   % of Total Office RSF      2.4     2.2     2.8     3.9     11.1
   Annualized Cash Revenue 3/    $ 9,014      $ 8,339      $ 9,779      $ 14,258      $ 41,390   
   % of Total Office Annl Cash Rev      2.4     2.2     2.6     3.8     11.1

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Includes 55,000 square feet of leases that are on a month to month basis or 0.3% of total annualized revenue.
3/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   20   6/30/09


Industrial Lease Expirations by Market by Quarter

Dollars in thousands

 

 

 

          Three Months Ended        
          9/30/09 1/     12/31/09     3/31/10     6/30/10     Total  

Atlanta

   RSF      120,804        40,617        102,026        12,700        276,147   
   % of Total Industrial RSF      2.2     0.7     1.8     0.2     5.0
   Annualized Cash Revenue 2/    $ 992      $ 259      $ 506      $ 39      $ 1,796   
   % of Total Industrial Annl Cash Rev      3.5     0.9     1.7     0.1     6.2

 

Piedmont Triad

   RSF      62,424        32,885        404,580        72,586        572,475   
   % of Total Industrial RSF      1.1     0.6     7.3     1.3     10.3
   Annualized Cash Revenue 2/    $ 181      $ 328      $ 1,278      $ 479      $ 2,266   
   % of Total Industrial Annl Cash Rev      0.6     1.1     4.4     1.7     7.8

 

Total

   RSF      183,228        73,502        506,606        85,286        848,622   
   % of Total Industrial RSF      3.3     1.3     9.1     1.5     15.3
   Annualized Cash Revenue 2/    $ 1,173      $ 587      $ 1,784      $ 518      $ 4,062   
   % of Total Industrial Annl Cash Rev      4.1     2.0     6.2     1.8     14.1

 

1/ Includes 76,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.
2/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   21   6/30/09


Office Lease Expirations by Market by Year 1/

Dollars in thousands

 

 

 

          2009 2/     2010     2011     2012     Thereafter  

Atlanta

   RSF      51,424        200,667        291,136        340,075        1,434,836   
   % of Total Office RSF      0.3     1.1     1.6     1.9     8.0
   Annualized Cash Revenue 3/    $ 934      $ 3,813      $ 6,408      $ 7,819      $ 31,896   
   % of Total Office Annl Cash Rev      0.3     1.0     1.7     2.1     8.5

 

Greenville

   RSF      25,305        57,236        104,244        242,769        383,058   
   % of Total Office RSF      0.1     0.3     0.6     1.4     2.1
   Annualized Cash Revenue 3/    $ 542      $ 997      $ 1,922      $ 4,155      $ 7,031   
   % of Total Office Annl Cash Rev      0.1     0.3     0.5     1.1     1.9

 

Kansas City

   RSF      20,149        106,902        80,256        73,215        281,830   
   % of Total Office RSF      0.1     0.6     0.4     0.4     1.6
   Annualized Cash Revenue 3/    $ 476      $ 3,077      $ 2,085      $ 1,844      $ 7,314   
   % of Total Office Annl Cash Rev      0.1     0.8     0.6     0.5     2.0

 

Memphis

   RSF      129,640        208,590        155,162        170,179        707,607   
   % of Total Office RSF      0.7     1.2     0.9     0.9     3.9
   Annualized Cash Revenue 3/    $ 2,588      $ 4,533      $ 3,344      $ 3,509      $ 13,729   
   % of Total Office Annl Cash Rev      0.7     1.2     0.9     0.9     3.7

 

Nashville

   RSF      237,800        433,295        331,770        292,208        1,564,976   
   % of Total Office RSF      1.3     2.4     1.8     1.6     8.7
   Annualized Cash Revenue 3/    $ 5,431      $ 9,080      $ 7,276      $ 6,337      $ 33,948   
   % of Total Office Annl Cash Rev      1.5     2.4     1.9     1.7     9.1

 

Orlando

   RSF      5,965        83,868        111,007        5,830        105,846   
   % of Total Office RSF      0.0     0.5     0.6     0.0     0.6
   Annualized Cash Revenue 3/    $ 155      $ 2,056      $ 2,490      $ 155      $ 2,701   
   % of Total Office Annl Cash Rev      0.0     0.6     0.7     0.0     0.7

 

Piedmont Triad

   RSF      63,045        183,865        413,082        409,976        597,732   
   % of Total Office RSF      0.4     1.0     2.3     2.3     3.3
   Annualized Cash Revenue 3/    $ 963      $ 2,985      $ 6,133      $ 7,968      $ 7,973   
   % of Total Office Annl Cash Rev      0.3     0.8     1.6     2.1     2.1

 

Raleigh

   RSF      142,158        332,607        562,306        432,766        2,025,150   
   % of Total Office RSF      0.8     1.9     3.1     2.4     11.3
   Annualized Cash Revenue 3/    $ 3,106      $ 6,024      $ 11,508      $ 8,412      $ 38,302   
   % of Total Office Annl Cash Rev      0.8     1.6     3.1     2.3     10.3

 

Richmond

   RSF      61,449        281,241        400,666        270,464        1,037,386   
   % of Total Office RSF      0.3     1.6     2.2     1.5     5.8
   Annualized Cash Revenue 3/    $ 1,083      $ 5,545      $ 7,786      $ 5,273      $ 18,884   
   % of Total Office Annl Cash Rev      0.3     1.5     2.1     1.4     5.1

 

Tampa

   RSF      82,624        209,061        118,120        264,487        1,738,145   
   % of Total Office RSF      0.5     1.2     0.7     1.5     9.7
   Annualized Cash Revenue 3/    $ 2,063      $ 5,380      $ 2,858      $ 7,844      $ 43,011   
   % of Total Office Annl Cash Rev      0.6     1.4     0.8     2.1     11.5

 

Other

   RSF      619        5,707        4,606        0        79,554   
   % of Total Office RSF      0.0     0.0     0.0     0.0     0.4
   Annualized Cash Revenue 3/    $ 11      $ 123      $ 152      $ 34      $ 2,280   
   % of Total Office Annl Cash Rev      0.0     0.0     0.0     0.0     0.6

 

Total

   RSF      820,178        2,103,039        2,572,355        2,501,969        9,956,120   
   % of Total Office RSF      4.6     11.7     14.3     13.9     55.5
   Annualized Cash Revenue 3/    $ 17,352      $ 43,613      $ 51,962      $ 53,350      $ 207,069   
   % of Total Office Annl Cash Rev      4.6     11.7     13.9     14.3     55.5

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Includes 55,000 square feet of leases that are on a month to month basis or 0.3% of total annualized revenue.
3/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   22   6/30/09


Industrial Lease Expirations by Market by Year

Dollars in thousands

 

 

 

          2009 1/     2010     2011     2012     Thereafter  

Atlanta

   RSF      161,421        247,728        575,416        288,570        1,672,183   
   % of Total Industrial RSF      2.9     4.5     10.3     5.2     30.1
   Annualized Cash Revenue 2/    $ 1,250      $ 1,421      $ 3,217      $ 1,579      $ 9,808   
   % of Total Industrial Annl Cash Rev      4.3     4.9     11.1     5.5     33.9

 

Piedmont Triad

   RSF      95,309        598,663        385,403        304,559        1,230,474   
   % of Total Industrial RSF      1.7     10.8     6.9     5.5     22.1
   Annualized Cash Revenue 2/    $ 509      $ 2,472      $ 2,002      $ 1,505      $ 5,210   
   % of Total Industrial Annl Cash Rev      1.8     8.5     6.9     5.2     18.0

 

Total

   RSF      256,730        846,391        960,819        593,129        2,902,657   
   % of Total Industrial RSF      4.6     15.2     17.3     10.7     52.2
   Annualized Cash Revenue 2/    $ 1,759      $ 3,893      $ 5,219      $ 3,084      $ 15,018   
   % of Total Industrial Annl Cash Rev      6.1     13.4     18.0     10.6     51.8

 

1/ Includes 76,000 square feet of leases that are on a month to month basis or 0.1% of total annualized revenue.
2/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   23   6/30/09


Customer Diversification 1/

June 30, 2009

Dollars in thousands

 

 

Top 20 Customers

 

Customer

   RSF    Annualized
Cash
Revenue 2/
   Percent of
Annualized
Cash
Revenue 2/
    Average
Remaining
Lease
Term in Years

Federal Government

   1,716,213    $ 37,685    8.70   8.0

AT&T 3/

   768,579      14,335    3.31   4.7

Price Waterhouse Coopers

   400,178      11,522    2.66   3.2

State of Georgia 4/

   375,105      8,032    1.86   1.6

Healthways

   290,689      7,479    1.73   13.0

T-Mobile USA

   207,517      5,974    1.38   4.4

Metropolitan Life Insurance

   296,595      5,928    1.37   8.6

Lockton Companies

   160,561      4,423    1.02   5.7

BB&T

   258,363      4,287    0.99   3.9

RBC Bank

   164,271      4,030    0.93   17.5

Syniverse Technologies

   198,750      4,003    0.92   7.3

Fluor Enterprises

   209,474      3,747    0.87   2.6

SCI Services 5/

   162,784      3,658    0.84   8.1

HCA Corporation

   160,945      3,545    0.82   4.3

Wells Fargo/Wachovia 6/

   129,389      3,112    0.72   1.7

Jacobs Engineering Group

   181,794      3,066    0.71   6.3

Vanderbilt University

   144,161      3,003    0.69   6.3

Lifepoint Corporate Services

   139,625      2,890    0.67   2.1

Icon Clinical Research

   110,909      2,677    0.62   4.3

Talecris Biotherapeutics

   122,870      2,407    0.56   3.0
                      
   6,198,772    $ 135,803    31.37   6.3
                      

 

 

By Industry

 

Category

   Percent of
Annualized
Cash
Revenue 2/
 

Professional, Scientific, and Technical Services

   20.5

Government/Public Administration

   9.8

Finance/Banking

   9.7

Insurance

   8.8

Health Care and Social Assistance

   7.2

Wholesale Trade

   6.9

Manufacturing

   6.6

Telecommunication

   6.4

Retail Trade

   5.7

Real Estate Rental and Leasing

   3.7

Information

   3.1

Administrative and Support Services

   2.8

Accommodation and Food Services

   2.8

Transportation and Warehousing

   2.2

Other Services (except Public Administration)

   2.1

Educational Services

   1.7
      
   100.0
      

 

1/ Excludes properties recorded on our Balance Sheet that relate to 50% or less owned joint ventures properties that are consolidated under GAAP.
2/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
3/ Annualized Cash Revenue reflects addback of rent concessions related to renewals starting this quarter.
4/ Includes 123,000 square feet of annually renewable leases.
5/ SCI Services (Saxon Capital, Inc.) is a wholly owned subsidiary of Morgan Stanley.
6/ Wells Fargo acquired Wachovia effective December 31, 2008.

 

Highwoods Properties, Inc.   24   6/30/09


Same Property Performance

Dollars and Square Feet in thousands

 

 

 

     Three months ended
June 30,
    Percentage
Change
 
     2009     2008    

Rental revenues 1/

   $ 100,232      $ 102,400      -2.1

Operating expenses

     (34,497     (35,441   2.7
                      
     65,735        66,959      -1.8

Straight line rent

     (114     734      -115.5
                      
     65,621        67,693      -3.1

Lease termination fees

     171        22      677.3
                      

Net operating income

   $ 65,792      $ 67,715      -2.8
                      

Average occupancy

     88.0     90.9   -3.2
                      

Rentable square feet

     25,454        25,454     
                  
     Six months ended
June 30,
    Percentage
Change
 
     2009     2008    

Rental revenues 1/

   $ 200,044      $ 202,863      -1.4

Operating expenses

     (70,096     (69,347   -1.1
                      
     129,948        133,516      -2.7

Straight line rent

     526        2,775      -81.0
                      
     130,474        136,291      -4.3

Lease termination fees

     1,206        1,924      -37.3
                      

Net operating income

   $ 131,680      $ 138,215      -4.7
                      

Average occupancy

     88.3     90.8   -2.8
                      

Rentable square feet

     25,454        25,454     
                  

 

 

 

     Second Quarter: 2009 vs 2008     June YTD: 2009 vs 2008  

Market

   NOI 2/
Percentage
Change
    Occupancy
Percentage
Change
    NOI 2/
Percentage
Change
    Occupancy
Percentage
Change
 

Atlanta

   2.9   -1.2   -2.1   -0.7

Greenville

   8.8   2.0   10.1   5.7

Kansas City

   -10.3   -1.7   -11.6   -0.5

Memphis

   -3.4   -0.1   -5.3   -1.1

Nashville

   3.2   -0.7   1.1   -1.1

Orlando

   6.7   2.1   3.0   2.4

Piedmont Triad

   -6.0   -7.2   -8.3   -7.1

Raleigh

   -5.9   -7.5   -5.9   -6.2

Richmond

   -4.5   -0.6   -3.5   -1.4

Tampa

   -8.3   -4.1   -5.8   -4.4
                        
   -3.1   -3.2   -4.3   -2.8
                        

 

1/ Excludes straight line rents and lease termination fees.
2/ Includes straight line rents and excludes lease termination fees.

 

Highwoods Properties, Inc.   25   6/30/09


Disposition Activity

Dollars in thousands

 

 

 

Name

   Market    Type 1/    Date
Sold
   Square
Footage
   Occupancy     Gross Sales
Price

First quarter 2009:

                

Somerset

   Kansas City    I    01/16/09    4,000    46.5   $ 200
                          

First quarter totals

            4,000    46.5   $ 200
                          

Second quarter 2009:

                

KC Community Centers

   Kansas City    R    05/28/09    416,000    94.5   $ 62,142
                          

Second quarter totals

            416,000    94.5   $ 62,142
                          
                
                          

2009 totals

            420,000    94.0   $ 62,342
                          

 

1/ The letters “I” and “R” represent Industrial and Retail, respectively.

 

Highwoods Properties, Inc.   26   6/30/09


Development Activity

Dollars in thousands

 

 

 

Property

   Market    Type    Rentable
Square
Feet
   Anticipated
Total
Investment
   Investment
@
06/30/09
    Pre
Leased %
    Estimated
Completion
Date
    Estimated
Stabilization
Date

In - Process

                    

Office:

                    

Jackson FBI

   Jackson, MS    O    110,000    $ 34,900    $ 33,560        100     3Q 09      3Q 09

Triad Centre III

   Memphis    O    148,000      29,187      24,208        17     3Q 09      2Q 11
                                      

In - Process Total or Weighted Average

      258,000    $ 64,087    $ 57,768        52    
                                      
               $ Weighted     62    
                          

Completed Not Stabilized 1/

                    

Office:

                    

Cool Springs IV

   Nashville    O    153,000    $ 27,597    $ 21,763        8     3Q 08      1Q 10

Centregreen V

   Raleigh    O    98,000      15,662      14,133        75     1Q 08      3Q 09

Glenlake VI

   Raleigh    O    122,000      24,448      23,016        57     1Q 08      3Q 09
                                      

Total or Weighted Average

         373,000    $ 67,707    $ 58,912        42    
                                      
               $ Weighted     41    
                          

Industrial:

                    

River Point IV

   Atlanta    I    200,000    $ 12,414    $ 11,390        50     1Q 09      2Q 10
                                      
         200,000    $ 12,414    $ 11,390        50    
                                      
               $ Weighted     50    
                          
                    
                                      

Completed Not Stabilized Total or Weighted Average

      573,000    $ 80,121    $ 70,302        45    
                                      
               $ Weighted     43    
                          
                    
                                      

Grand Total or Weighted Average

         831,000    $ 144,208    $ 128,070        47    
                                      
               $ Weighted     51    
                          

 

 

 

Placed in Service in 2Q

                    

Property

   Market    Type    Rentable
Square
Feet
   Anticipated
Total
Investment
   Investment
@

06/30/09
    Pre
Leased %
    Occ %     In-Service
Date

FAA

   Atlanta    O    100,000    $ 18,071    $ 17,640        100     100   04/01/09

RBC Plaza 2/

   Raleigh    O    292,000      76,056      73,006        96     96   06/30/09
                                            

Placed in Service Total or Weighted Average

      392,000    $ 94,127    $ 90,646        97     97  
                                            
               $ Weighted     97     97  
                                

 

 

 
For Sale Residential Condominiums                     
                    Units For Sale    Units Sold     PTD
Gross Sale
Proceeds
    PTD
Gain 4/
     

RBC Plaza Condominiums 3/

   Raleigh            60      79      $ 32,399      $ 5,146     

 

1/ “Completed Not Stabilized” properties are recorded in the Consolidated Balance Sheet in the Land and Building accounts, not Development-in-Process.
2/ Includes ancillary retail space on the ground level of approximately 11,000 square feet.
3/ In January 2007 the Company executed a Joint Venture agreement for this development. The Company has a majority interest and consolidates this Joint Venture.
4/ Gain includes any forfeited deposits and is net of partner’s interest; in 2Q09 net gain was $295

 

Highwoods Properties, Inc.   27   6/30/09


Development Land

June 30, 2009

Dollars in thousands

 

 

 

Market

   Usable
Acres
   Total
Estimated
Market Value

Atlanta

   233    $ 33,329

Raleigh

   190      43,577

Greensboro

   47      10,155

Richmond

   33      8,296

Tampa

   20      15,423

Nashville

   16      8,106

Orlando

   15      16,409

Memphis

   15      3,496

Baltimore

   7      1,800

Winston-Salem

   3      1,500

Kansas City

   1      2,100
           

Total 1/ 2/ 3/

   580    $ 144,191
           

 

1/ Includes 75 acres currently classified as Development in Process on our consolidated balance sheet.
2/ Developable square footage on core land holdings, which constitute 490 of the total 580 acres, is approximately 5.2 million of office space and 2.5 million of industrial space.
3/ Includes 4.4 acres ($1.4 million based on expected gross proceeds) included in property held for sale at June 30, 2009.

 

Highwoods Properties, Inc.   28   6/30/09


Acquisition Activity

Dollars in thousands

 

 

 

Name

   Market    Type    Date
Acquired
   Square
Footage
   Total
Cost

First quarter 2009:

              

None

              

Second quarter 2009:

              

None

              

 

Highwoods Properties, Inc.   29   6/30/09


Unconsolidated Joint Ventures Assets, Debt and Liabilities

June 30, 2009

Dollars in thousands

 

 

 

                Venture’s Books

Joint Venture

   Type 1/    Own %     Total Assets    Debt    Total Liabilities

Board of Trade Investment Co.

   O    49.00   $ 7,311    $ —      $ 277

Dallas County Partners I, LP

   O/ I    50.00     29,548      47,832      51,082

Dallas County Partners II, LP

   O    50.00     13,480      13,773      15,283

Dallas County Partners III, LP

   O    50.00     124      —        39

Fountain Three

   O/ I / R    50.00     25,156      31,979      34,546

RRHWoods, LLC

   O/ M    50.00     84,640      80,408      84,756

Kessinger/Hunter, LLC

   -    26.50     7,284      —        897

4600 Madison Associates, LP

   O    12.50     17,263      12,133      12,693

Highwoods DLF 98/29, LP

   O    22.81     134,314      68,729      73,769

Highwoods DLF 97/26 DLF 99/32, LP

   O    42.93     97,426      54,334      58,019

Concourse Center Associates, LLC

   O    50.00     13,456      8,556      8,796

Plaza Colonnade, LLC

   O/R    50.00     71,259      64,834      66,406

Highwoods KC Glenridge Office, LP

   O    40.00     23,956      16,242      17,068

Highwoods KC Glenridge Land, LP

   O    40.00     782      —        118

Highwoods KC Orlando, LLC

   O    40.00     201,431      138,120      146,526

Highwoods DLF Forum, LLC

   O    25.00     115,329      67,500      69,959
                         

Total

        $ 842,759    $ 604,440    $ 640,234
                         
                Highwoods’ Share of Joint Venture

Joint Venture

   Type 1/    Own %     Total Assets    Debt    Total Liabilities

Board of Trade Investment Co.

   O    49.00   $ 3,582    $ —      $ 136

Dallas County Partners I, LP

   O/ I    50.00     14,774      23,916      25,541

Dallas County Partners II, LP

   O    50.00     6,740      6,887      7,642

Dallas County Partners III, LP

   O    50.00     62      —        20

Fountain Three

   O/ I /R    50.00     12,578      15,990      17,273

RRHWoods, LLC

   O/ M    50.00     42,320      40,204      42,378

Kessinger/Hunter, LLC

   -    26.50     1,930      —        238

4600 Madison Associates, LP

   O    12.50     2,158      1,517      1,587

Highwoods DLF 98/29, LP

   O    22.81     30,637      15,677      16,827

Highwoods DLF 97/26 DLF 99/32, LP

   O    42.93     41,825      23,326      24,908

Concourse Center Associates, LLC

   O    50.00     6,728      4,278      4,398

Plaza Colonnade, LLC

   O/R    50.00     35,630      32,417      33,203

Highwoods KC Glenridge Office, LP

   O    40.00     9,582      6,497      6,827

Highwoods KC Glenridge Land, LP

   O    40.00     313      —        47

Highwoods KC Orlando, LLC

   O    40.00     80,572      55,248      58,610

Highwoods DLF Forum, LLC

   O    25.00     28,828      16,872      17,487
                         

Total 2/

        $ 318,259    $ 242,829    $ 257,122
                         

 

1/ The letters “O”, “I”, “R”, and “M” represent Office, Industrial, Retail, and Multi-Family, respectively.
2/ Highwoods’ share of equity from these tables will not equal Investments in Unconsolidated Affiliates on the Consolidated Balance Sheet due to various purchase accounting and related adjustments as well as negative investment balances reclassed to Liabilities, which are not reflected in the Joint Ventures’ stand-alone financial statements.

 

Highwoods Properties, Inc.   30   6/30/09


Unconsolidated Joint Ventures Income

For the Three Months Ended June 30, 2009

Dollars in thousands

 

 

 

           Venture’s Books  

Joint Venture

   Own %     Revenue    Operating Exp    Interest    Depr/Amort    Gain on Sale    Net Income/
(Loss)
 

Board of Trade Investment Co.

   49.00   $ 561    $ 390    $ —      $ 134    $ —      $ 37   

Dallas County Partners I, LP

   50.00     2,229      1,493      758      464      —        (486

Dallas County Partners II, LP

   50.00     1,545      678      360      216      —        291   

Dallas County Partners III, LP

   50.00     59      60      —        —        —        (1

Fountain Three

   50.00     1,895      877      521      339      —        158   

RRHWoods, LLC

   50.00     4,193      2,228      802      1,047      —        116   

Kessinger/Hunter, LLC

   26.50     2,514      2,438      —        147      —        (71

4600 Madison Associates, LP

   12.50     1,376      597      216      456      —        107   

Highwoods DLF 98/29, LP

   22.81     4,061      1,640      1,152      1,155      3,426      3,540   

Highwoods DLF 97/26 DLF 99/32, LP

   42.93     3,444      1,459      1,053      1,039      —        (107

Concourse Center Associates, LLC

   50.00     479      125      156      77      —        121   

Plaza Colonnade, LLC

   50.00     2,701      963      944      573      —        221   

Highwoods KC Glenridge Office, LP

   40.00     675      382      206      180      —        (93

Highwoods KC Glenridge Land, LP

   40.00     —        6      —        —        —        (6

Highwoods KC Orlando, LLC

   40.00     8,140      3,567      1,820      1,760      —        993   

Highwoods DLF Forum, LLC

   25.00     3,466      1,162      878      1,377      —        49   
                                             

Total

     $ 37,338    $ 18,065    $ 8,866    $ 8,964    $ 3,426    $ 4,869   
                                             
           Highwoods’ Share of Joint Venture  

Joint Venture

   Own %     Revenue    Operating Exp    Interest    Depr/Amort    Gain on Sale    Net Income/
(Loss)
 

Board of Trade Investment Co.

   49.00   $ 275    $ 191    $ —      $ 66    $ —      $ 18   

Dallas County Partners I, LP

   50.00     1,114      747      379      232      —        (244

Dallas County Partners II, LP

   50.00     773      339      180      108      —        146   

Dallas County Partners III, LP

   50.00     30      30      —        —        —        —     

Fountain Three

   50.00     948      438      261      169      —        80   

RRHWoods, LLC

   50.00     2,096      1,114      401      524      —        57   

Kessinger/Hunter, LLC

   26.50     666      646      —        39      —        (19

4600 Madison Associates, LP

   12.50     172      74      27      57      —        14   

Highwoods DLF 98/29, LP

   22.81     926      374      263      263      781      807   

Highwoods DLF 97/26 DLF 99/32, LP

   42.93     1,478      627      452      446      —        (47

Concourse Center Associates, LLC

   50.00     240      63      78      39      —        60   

Plaza Colonnade, LLC

   50.00     1,350      482      472      287      —        109   

Highwoods KC Glenridge Office, LP

   40.00     270      152      82      72      —        (36

Highwoods KC Glenridge Land, LP

   40.00     —        3      —        —        —        (3

Highwoods KC Orlando, LLC

   40.00     3,256      1,427      728      704      —        397   

Highwoods DLF Forum, LLC

   25.00     866      290      219      344      —        13   
                                             

Total 1/ 2/

     $ 14,460    $ 6,997    $ 3,542    $ 3,350    $ 781    $ 1,352   
                                             

 

1/ Highwoods’ share of Depreciation and Amortization from these tables will not equal Depreciation and Amortization of Real Estate Assets for Unconsolidated Affiliates on the Statement of Funds from Operations due to various purchase accounting and related adjustments, which are not reflected in the Joint Ventures’ stand-alone financial statements.
2/ Highwoods’ share of Net Income from these tables will not equal Equity in Earnings of Unconsolidated Affiliates on the Consolidated Income Statement due to various purchase accounting and related adjustments, which are not reflected in the Joint Ventures’ stand-alone financial statements.

 

Highwoods Properties, Inc.   31   6/30/09


Unconsolidated Joint Ventures Income

For the Six Months Ended June 30, 2009

Dollars in thousands

 

 

 

           Venture’s Books  

Joint Venture

   Own %     Revenue    Operating Exp    Interest    Depr/Amort    Gain on Sale    Net Income/
(Loss)
 

Board of Trade Investment Co.

   49.00   $ 1,132    $ 747    $ —      $ 267    $ —      $ 118   

Dallas County Partners I, LP

   50.00     4,662      3,137      1,518      904      —        (897

Dallas County Partners II, LP

   50.00     3,133      1,435      732      432      —        534   

Dallas County Partners III, LP

   50.00     115      117      —        —        —        (2

Fountain Three

   50.00     3,843      1,920      1,043      674      —        206   

RRHWoods, LLC

   50.00     8,588      4,831      1,606      2,099      —        52   

Kessinger/Hunter, LLC

   26.50     5,027      5,122      —        295      —        (390

4600 Madison Associates, LP

   12.50     2,752      1,137      429      874      —        312   

Highwoods DLF 98/29, LP

   22.81     8,755      3,199      2,381      2,360      3,426      4,241   

Highwoods DLF 97/26 DLF 99/32, LP

   42.93     7,145      2,906      2,110      2,047      —        82   

Concourse Center Associates, LLC

   50.00     969      265      313      153      —        238   

Plaza Colonnade, LLC

   50.00     5,414      1,895      1,894      1,131      —        494   

Highwoods KC Glenridge Office, LP

   40.00     1,383      776      410      354      —        (157

Highwoods KC Glenridge Land, LP

   40.00     —        7      —        —        —        (7

Highwoods KC Orlando, LLC

   40.00     16,328      6,863      3,649      3,626      —        2,190   

Highwoods DLF Forum, LLC

   25.00     6,952      2,348      1,756      2,731      —        117   
                                             

Total

     $ 76,198    $ 36,705    $ 17,841    $ 17,947    $ 3,426    $ 7,131   
                                             
           Highwoods’ Share of Joint Venture  

Joint Venture

   Own %     Revenue    Operating Exp    Interest    Depr/Amort    Gain on Sale    Net Income/
(Loss)
 

Board of Trade Investment Co.

   49.00   $ 555    $ 366    $ —      $ 131    $ —      $ 58   

Dallas County Partners I, LP

   50.00     2,331      1,569      759      452      —        (449

Dallas County Partners II, LP

   50.00     1,567      718      366      216      —        267   

Dallas County Partners III, LP

   50.00     58      59      —        —        —        (1

Fountain Three

   50.00     1,922      960      522      337      —        103   

RRHWoods, LLC

   50.00     4,294      2,416      803      1,050      —        25   

Kessinger/Hunter, LLC

   26.50     1,332      1,357      —        78      —        (103

4600 Madison Associates, LP

   12.50     344      142      54      109      —        39   

Highwoods DLF 98/29, LP

   22.81     1,997      730      543      538      781      967   

Highwoods DLF 97/26 DLF 99/32, LP

   42.93     3,067      1,248      906      879      —        34   

Concourse Center Associates, LLC

   50.00     485      133      157      77      —        118   

Plaza Colonnade, LLC

   50.00     2,707      948      947      566      —        246   

Highwoods KC Glenridge Office, LP

   40.00     553      310      164      142      —        (63

Highwoods KC Glenridge Land, LP

   40.00     —        3      —        —        —        (3

Highwoods KC Orlando, LLC

   40.00     6,531      2,745      1,460      1,450      —        876   

Highwoods DLF Forum, LLC

   25.00     1,738      587      439      683      —        29   
                                             

Total 1/ 2/

     $ 29,481    $ 14,291    $ 7,120    $ 6,708    $ 781    $ 2,143   
                                             

 

1/ Highwoods’ share of Depreciation and Amortization from these tables will not equal Depreciation and Amortization of Real Estate Assets for Unconsolidated Affiliates on the Statement of Funds from Operations due to various purchase accounting and related adjustments, which are not reflected in the Joint Ventures’ stand-alone financial statements.
2/ Highwoods’ share of Net Income from these tables will not equal Equity in Earnings of Unconsolidated Affiliates on the Consolidated Income Statement due to various purchase accounting and related adjustments, which are not reflected in the Joint Ventures’ stand-alone financial statements.

 

Highwoods Properties, Inc.   32   6/30/09


Joint Ventures Long-Term Debt Detail 1/

Dollars in thousands

 

 

 

Joint Venture

   Own %    

Lender

   Interest
Rate
    Maturity
Date
   Loan
Balance
6/30/09

Dallas County Partners I, LP

   50.0  

Massachusetts Mutual Life Ins. Co.

   6.19   Aug-18    $ 40,822

Dallas County Partners I, LP

   50.0  

Regions

   6.30   Jun-14      3,370

Dallas County Partners I, LP

   50.0  

Thrivent

   8.45   Aug-10      1,524

Dallas County Partners I, LP

   50.0  

Bankers Trust

   8.00   Jul-11      1,122

Dallas County Partners I, LP

   50.0  

Sun Life

   5.92   Feb-16      994
                    
        6.31        47,832

Dallas County Partners II, LP

   50.0  

Principal Life Insurance Company

   10.19   Jun-13      13,773

Fountain Three

   50.0  

Massachusetts Mutual Life Ins. Co.

   6.19   Aug-18      16,295

Fountain Three

   50.0  

Thrivent

   7.00   Sep-12      5,061

Fountain Three

   50.0  

Thrivent

   6.01   Sep-17      3,606

Fountain Three

   50.0  

Thrivent

   6.01   Sep-17      3,606

Fountain Three

   50.0  

Lehman Brothers

   8.02   Aug-09      3,411
                    
        6.47        31,979

RRHWoods, LLC

   50.0  

Bank of America

   6.80   Sep-12      25,873

RRHWoods, LLC

   50.0  

Industrial Revenue Bonds /2

   0.62   Nov-15      23,000

RRHWoods, LLC

   50.0  

Massachusetts Mutual Life Ins. Co.

   5.85   Mar-16      8,264

RRHWoods, LLC

   50.0  

Industrial Revenue Bonds /2

   0.55   Sep-15      6,000

RRHWoods, LLC

   50.0  

Industrial Revenue Bonds /2

   0.54   Nov-15      5,500

RRHWoods, LLC

   50.0  

Massachusetts Mutual Life Ins. Co.

   6.19   Aug-18      4,508

RRHWoods, LLC

   50.0  

UNUM Life Insurance Company

   5.67   Mar-17      3,893

RRHWoods, LLC

   50.0  

Regions

   6.30   Jun-14      3,370
                    
        3.93        80,408

Plaza Colonnade, LLC

   50.0  

Met Life

   5.72   Jan-17      47,629

Plaza Colonnade, LLC

   50.0  

Tax Incremental Financing

   5.90   Mar-24      12,345

Plaza Colonnade, LLC

   50.0  

Tax Incremental Financing

   6.00   Mar-16      4,350

Plaza Colonnade, LLC

   50.0  

Tax Incremental Financing

   5.38   Mar-10      510
                    
        5.77        64,834

Highwoods KC Orlando, LLC

   40.0  

Met Life

   5.21   Jul-14      138,120

Highwoods DLF Forum, LLC

   25.0  

Jackson National Life Insurance Company

   5.13   Nov-13      67,500

Highwoods DLF 97/26 DLF 99/32, LP

   42.9  

Massachusetts Mutual Life Ins. Co.

   7.66   May-12      54,334

Highwoods DLF 98/29, LP

   22.8  

USG Annuity & Life Company

   6.78   Apr-11      41,079

Highwoods DLF 98/29, LP

   22.8  

Goldman Sachs

   6.11   Jul-17      27,650

Highwoods KC Glenridge Office

   40.0  

Wachovia

   4.84   May-14      16,242

4600 Madison Associates, LLC

   12.5  

State Farm

   6.85   Apr-18      12,133

Concourse Center Associates, LLC

   50.0  

Lincoln National Life Insurance Co.

   6.95   Jul-10      8,556
                    
        5.88        365,614
            
                    
        5.77      $ 604,440
                    
            
                

Highwoods’ share of the above

             $ 242,829
                

 

1/ Excludes loans related to two “consolidated” joint ventures.
2/ Floating rate loan based on market rates.

 

Highwoods Properties, Inc.   33   6/30/09


Joint Ventures Portfolio Summary

As of June 30, 2009

 

 

Summary by Location:

 

                Percentage of Annualized Cash Revenue
Highwoods’ Share Only 1/
 

Market

   Rentable
Square Feet
   Occupancy     Office     Industrial     Retail     Multi-Family     Total  

Des Moines 2/

   2,505,000    86.8   26.9   4.1   0.7   3.3   35.0

Orlando

   1,852,000    87.4   28.0   —        —        —        28.0

Atlanta

   835,000    77.7   11.3   —        —        —        11.3

Kansas City

   719,000    89.2   8.3   —        —        —        8.3

Raleigh

   814,000    94.4   7.6   —        —        —        7.6

Richmond

   413,000    100.0   5.1   —        —        —        5.1

Tampa

   205,000    94.2   2.1   —        —        —        2.1

Piedmont Triad

   364,000    43.0   1.9   —        —        —        1.9

Charlotte

   148,000    100.0   0.7   —        —        —        0.7
                                         

Total 3/

   7,855,000    86.1   91.9   4.1   0.7   3.3   100.0
                                         

 

1/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.
2/ Excludes 418 apartment units and related occupancy percentage of 97.6%.
3/ Includes 618,000 square feet of properties in joint ventures that are consolidated.

 

Highwoods Properties, Inc.   34   6/30/09


Joint Ventures Lease Expirations

June 30, 2009

Dollars in thousands

 

 

 

Year

   Rentable
Square Feet

Expiring 1/
   Percent of
Rentable
Square Feet 1/
    Annualized
Cash
Revenue 2/
   Average
Rental
Rate
   Percent of
Annualized
Cash
Revenue 2/
 

Total

             

2009

   218,824    3.3   $ 4,865    $ 22.23    3.5

2010

   897,198    13.3     17,612      19.63    12.5

2011

   1,097,999    16.3     22,959      20.91    16.3

2012

   551,223    8.2     12,656      22.96    9.0

2013

   1,227,170    18.2     26,403      21.52    18.7

2014

   904,791    13.5     20,208      22.33    14.4

2015

   726,555    10.8     14,052      19.34    10.0

2016

   99,544    1.5     2,018      20.27    1.4

2017

   572,153    8.5     13,182      23.04    9.4

2018

   78,634    1.2     1,789      22.75    1.3

2019 and thereafter

   349,575    5.2     4,921      14.08    3.5
                               
   6,723,666    100.0   $ 140,665    $ 20.92    100.0
                               

 

1/ Includes square feet expiring in properties in joint ventures that are consolidated.
2/ Annualized Cash Revenue is June, 2009 cash rental revenue (base rent plus operating expense pass through revenue excluding straight-line rental income) multiplied by 12.

 

Highwoods Properties, Inc.   35   6/30/09


Joint Venture Acquisition and Disposition Activity

Dollars in thousands

 

 

Acquisitions

Name

   Own %    Market    Type    Date
Acquired
   Square
Footage
   Total
Cost

First quarter 2009:

                 

None

                 

Second quarter 2009:

                 

None

                 

 

 

 

Dispositions

 

Name

   Own %   Market    Type 1/    Date
Sold
   Square
Footage
   Occupancy     Gross Sales
Price

First quarter 2009:`

                  

None

                  

Second quarter 2009:

                  

Automatic Data Processing

   22.8%   Baltimore    O    04/15/09    110,000    100.0   $ 14,800
                            

Second quarter totals

              110,000    100.0   $ 14,800
                            

 

1/ The letter “O” represents Office.

 

Highwoods Properties, Inc.   36   6/30/09